Unlock all features! Tap here to upgrade
7900 HARDWOOD LANDING Road, Saint Augustine, FL 32092
3 beds • 2 baths • 1660 sqft
$979,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.29% first-year return on $224k initial cash invested.
-17.29%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$4,143
Rent
-$3,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,143 income − $7,365 expenses = $3,222 out of pocket
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,143
Total Expenses
$7,365
Mortgage P&I
119%
$4,918
Property Taxes
3%
$115
Home Insurance
8%
$343
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036