Unlock all features! Tap here to upgrade
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 -21.14% first-year return on $93,789 initial cash invested.
-21.14%
Cash On Cash
1.49%
Cap Rate
0.23
DSCR
$3,029
Rent
-$1,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,029 income − $4,681 expenses = $1,652 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
$3,029
Total Expenses
$4,681
Mortgage P&I
65%
$1,978
Property Taxes
14%
$411
Home Insurance
5%
$147
HOA
23%
$692
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757