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 -9.72% first-year return on $99,669 initial cash invested.
-9.72%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$3,228
Rent
-$807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $4,035 expenses = $807 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
$3,228
Total Expenses
$4,035
Mortgage P&I
60%
$1,941
Property Taxes
12%
$372
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807