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 -16.07% first-year return on $224k initial cash invested.
-16.07%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$4,579
Rent
-$2,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,579 income − $7,574 expenses = $2,995 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
$4,579
Total Expenses
$7,574
Mortgage P&I
107%
$4,918
Property Taxes
3%
$115
Home Insurance
7%
$343
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145