Unlock all features! Tap here to upgrade
3947 Huntington St NE, Saint Petersburg, FL 33703
3 beds • 2 baths • 1980 sqft
$388,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -10.45% first-year return on $99,669 initial cash invested.
-10.45%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$3,113
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,113 income − $3,981 expenses = $868 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,669
Downpayment
20%
$77,780
Closing costs
1%
$3,889
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,113
Total Expenses
$3,981
Mortgage P&I
62%
$1,941
Property Taxes
12%
$372
Home Insurance
6%
$173
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$778