Unlock all features! Tap here to upgrade
7491 Stirling Bridge Boulevard, Delray Beach, FL 33446
3 beds • 2 baths • 1644 sqft
$533,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -12.44% first-year return on $130k initial cash invested.
-12.44%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$3,585
Rent
-$1,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $4,932 expenses = $1,347 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,330
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$4,932
Mortgage P&I
74%
$2,657
Property Taxes
1%
$39
Home Insurance
5%
$191
HOA
9%
$325
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896