Unlock all features! Tap here to upgrade
7719 S Blue Spring Drive, Pompano Beach, FL 33067
3 beds • 2 baths • 1724 sqft
$704,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -27.65% first-year return on $166k initial cash invested.
-27.65%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$3,963
Rent
-$3,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $7,785 expenses = $3,822 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,042
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$7,785
Mortgage P&I
88%
$3,487
Property Taxes
30%
$1,180
Home Insurance
6%
$226
HOA
25%
$989
Property Management
15%
$594
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991