Unlock all features! Tap here to upgrade
5900 Bayou Grande Blvd NE, Saint Petersburg, FL 33703
3 beds • 2 baths • 1424 sqft
$517,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.36% first-year return on $127k initial cash invested.
-11.36%
Cash On Cash
3.35%
Cap Rate
0.58
DSCR
$3,626
Rent
-$1,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,174
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$4,825
Mortgage P&I
69%
$2,498
Property Taxes
11%
$395
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906