Unlock all features! Tap here to upgrade
4227 HARRISBURG STREET NE, Saint Petersburg, FL 33703
3 beds • 2 baths • 1164 sqft
$395,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -10.28% first-year return on $101k initial cash invested.
-10.28%
Cash On Cash
3.84%
Cap Rate
0.63
DSCR
$3,132
Rent
-$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,132 income − $3,997 expenses = $865 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,040
Closing costs
1%
$3,952
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,132
Total Expenses
$3,997
Mortgage P&I
64%
$2,006
Property Taxes
11%
$348
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$783
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront Retreat in ShoreAcres | $9,415 | $584 | 3 | 2 | 0.54 mi |
Open Water Furnished 3/3 - Pool Jacuzzi & Firepit | $8,576 | $532 | 3 | 3 | 0.59 mi |
Waterfront Luxury Oasis in St. Petersburg | $6,884 | $427 | 3 | 2 | 0.08 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