Unlock all features! Tap here to upgrade
3320 18th St N, Saint Petersburg, FL 33713
5 beds • 3 baths • 2146 sqft • 3 units
$750,000
View on ZillowThis property could be a profitable Airbnb investment with a projected 45.72% first-year return on $33,750 initial cash invested.
45.72%
Cash On Cash
9.18%
Cap Rate
1.34
DSCR
$8,500
Rent
$1,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
4.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,750
Downpayment
4%
$26,250
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,500
Total Expenses
$7,214
Mortgage P&I
50%
$4,284
Property Taxes
8%
$699
Home Insurance
3%
$276
HOA
0%
$0
Property Management
4%
$340
CapEx
2%
$170
Vacancy
3%
$255
Maintenance
4%
$340
Other
10%
$850
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Nook- Near Beach+Downtown! Backyard + Firepit | $6,283 | $255 | 2 | 1 | 0.25 mi |
Modern 2 Bedroom in Historic Community minutes from Downtown | $5,100 | $207 | 2 | 1 | 0.6 mi |
Pink Flamingo - Cozy House with Fenced in Yard | $1,922 | $78 | 2 | 1 | 0.15 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