Unlock all features! Tap here to upgrade
4795 WANDERING PINES Trail S, Jacksonville, FL 32258
3 beds • 2 baths • 1686 sqft
$392,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -4.74% first-year return on $100k initial cash invested.
-4.74%
Cash On Cash
5.2%
Cap Rate
0.88
DSCR
$4,056
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,056 income − $4,453 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,540
Closing costs
1%
$3,927
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,056
Total Expenses
$4,453
Mortgage P&I
48%
$1,937
Property Taxes
10%
$407
Home Insurance
3%
$140
HOA
1%
$23
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014