9818 Crescent View Drive S, Boynton Beach, FL 33437
3 beds • 2 baths • 1788 sqft
$360,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.66% first-year return on $93,789 initial cash invested.
-21.66%
Cash On Cash
1.34%
Cap Rate
0.2
DSCR
$2,952
Rent
-$1,693
Cashflow
Cash Flow
$2,952 income − $4,645 expenses = $1,693 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,789
Downpayment
20%
$72,180
Closing costs
1%
$3,609
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,952
Total Expenses
$4,645
Mortgage P&I
67%
$1,978
Property Taxes
14%
$411
Home Insurance
5%
$147
HOA
23%
$692
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738