Unlock all features! Tap here to upgrade
9572 N Crescent View Dr Drive N, Boynton Beach, FL 33437
3 beds • 2 baths • 1788 sqft
$431,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -14.03% first-year return on $109k initial cash invested.
-14.03%
Cash On Cash
2.79%
Cap Rate
0.48
DSCR
$4,040
Rent
-$1,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,320
Closing costs
1%
$4,316
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,040
Total Expenses
$5,310
Mortgage P&I
52%
$2,112
Property Taxes
10%
$409
Home Insurance
4%
$158
HOA
17%
$691
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010