Unlock all features! Tap here to upgrade
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 -13.74% first-year return on $116k initial cash invested.
-13.74%
Cash On Cash
3.52%
Cap Rate
0.53
DSCR
$3,426
Rent
-$1,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $4,760 expenses = $1,334 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
$3,426
Total Expenses
$4,760
Mortgage P&I
75%
$2,571
Property Taxes
11%
$381
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856