Unlock all features! Tap here to upgrade
9760 Summerbrook Terrace #A, Boynton Beach, FL 33437
2 beds • 2 baths • 1374 sqft
$272,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -10.36% first-year return on $69,288 initial cash invested.
-10.36%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$3,793
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,288
Downpayment
20%
$54,560
Closing costs
1%
$2,728
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,793
Total Expenses
$4,391
Mortgage P&I
35%
$1,332
Property Taxes
5%
$188
Home Insurance
3%
$100
HOA
25%
$950
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tranquil Vibes ~ Pet Friendly Private Pool Home | $4,575 | $188 | 2 | 2 | 3.28 mi |
Sunny Retreat in Boynton Beach | $3,334 | $137 | 2 | 2 | 3.55 mi |
Beautiful Delray Beach condo | $2,847 | $117 | 2 | 2 | 3.91 mi |
Beautiful house with jacuzzi and pool table! | $3,723 | $153 | 2 | 1 | 2.56 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality