5833 DARTMOUTH AVENUE N, Saint Petersburg, FL 33710
3 beds • 2 baths • 1274 sqft
$469,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -13.4% first-year return on $116k initial cash invested.
-13.4%
Cash On Cash
3.61%
Cap Rate
0.55
DSCR
$3,492
Rent
-$1,301
Cashflow
Cash Flow
$3,492 income − $4,793 expenses = $1,301 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,492
Total Expenses
$4,793
Mortgage P&I
74%
$2,571
Property Taxes
11%
$381
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873