Unlock all features! Tap here to upgrade
6325 Indian Wells Boulevard, Boynton Beach, FL 33437
3 beds • 2 baths • 1684 sqft
$679,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.01% first-year return on $161k initial cash invested.
-18.01%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$3,563
Rent
-$2,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,563 income − $5,973 expenses = $2,410 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,563
Total Expenses
$5,973
Mortgage P&I
98%
$3,490
Property Taxes
13%
$466
Home Insurance
7%
$238
HOA
2%
$68
Property Management
15%
$534
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891