Unlock all features! Tap here to upgrade
578 COURTNEY CHASE Drive, Saint Augustine, FL 32092
3 beds • 3 baths • 2096 sqft
$675,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -16.05% first-year return on $160k initial cash invested.
-16.05%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$3,393
Rent
-$2,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $5,529 expenses = $2,136 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$5,529
Mortgage P&I
99%
$3,342
Property Taxes
5%
$168
Home Insurance
7%
$236
HOA
5%
$154
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848