Unlock all features! Tap here to upgrade
8469 Calabria Lakes Drive, Boynton Beach, FL 33473
3 beds • 2 baths • 1704 sqft
$659,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.36% first-year return on $156k initial cash invested.
-18.36%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$4,106
Rent
-$2,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,594
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,106
Total Expenses
$6,500
Mortgage P&I
80%
$3,267
Property Taxes
17%
$707
Home Insurance
6%
$241
HOA
8%
$315
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026