Unlock all features! Tap here to upgrade
95016 PINEY ISLAND Court N, Fernandina Beach, FL 32034
3 beds • 3 baths • 2062 sqft
$561,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -12.74% first-year return on $136k initial cash invested.
-12.74%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$4,207
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,612
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,207
Total Expenses
$5,649
Mortgage P&I
65%
$2,755
Property Taxes
17%
$697
Home Insurance
4%
$178
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052