40 Cll Las Flores Aguadilla Pueblo, Aguadilla, 00603
4 bed • 3 bath • 5 guests
$33,091
Annual Revenue
Projected nightly rate is $151/night at 60% occupancy.
Top 101% of comparables
Top 101% of comparables
$4,332
Profit
Revenue
$33,091
Operating Expenses
$12,760
Operating Income
$20,331
Mortgage & Taxes
$16,000
Profit (Cash Flow)
$4,332
$77,064
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$8,064
Closing Costs
$9,000
Total
$77,064
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.62%
Cap Rate
6.77%