Unlock all features! Tap here to upgrade
5924 SE Orange Blossom Trail, Hobe Sound, FL 33455
3 beds • 3 baths • 2400 sqft
$436,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -15.47% first-year return on $110k initial cash invested.
-15.47%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$2,732
Rent
-$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,300
Closing costs
1%
$4,365
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,732
Total Expenses
$4,146
Mortgage P&I
77%
$2,116
Property Taxes
21%
$561
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$683