Unlock all features! Tap here to upgrade
105 4th Ave NE Unit 220, Saint Petersburg, FL 33701
2 beds • 2 baths • 1035 sqft
$450,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -19.88% first-year return on $107k initial cash invested.
-19.88%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$3,583
Rent
-$1,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,583
Total Expenses
$5,347
Mortgage P&I
61%
$2,173
Property Taxes
13%
$465
Home Insurance
4%
$158
HOA
23%
$832
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896