7891 RUSTY ANCHOR Road, Saint Augustine, FL 32092
3 beds • 3 baths • 2194 sqft
$540,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.29% first-year return on $131k initial cash invested.
-17.29%
Cash On Cash
2.45%
Cap Rate
0.39
DSCR
$3,449
Rent
-$1,894
Cashflow
Cash Flow
$3,449 income − $5,343 expenses = $1,894 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,402
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,449
Total Expenses
$5,343
Mortgage P&I
83%
$2,857
Property Taxes
15%
$534
Home Insurance
9%
$297
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862