3500 Gulf Blvd Apt 217
Belleair Beach, FL 33786View map
- Condo
- 2 bd
- 2 ba
- 1,110 sq ft
$670,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Rent estimate in progress
We say whether it nets positive once its rent estimate is in.
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- Not listed; we assume none.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Condo
- Units
- 1
- Bedrooms
- 2
- Bathrooms
- 2
- Size
- 1,110 sq ft
- Year built
- Not listed
- HOA fee
- Not listed
- Annual tax bill
- Not listed
- Days on market
- 48 days (listed Sep 18, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Belleair Beach
22 homes for sale in Belleair Beach
$1,930,000
803 Harbor Dr
Belleair Beach, FL 33786
4 bd · 3 ba · 3,968 sq ft
New construction$2,750,000
2820 Hibiscus Dr W
Belleair Beach, FL 33786
4 bd · 3 ba · 2,677 sq ft
$779,800
123 8th St
Belleair Beach, FL 33786
3 bd · 2 ba · 1,734 sq ft
$955,000
3500 Gulf Blvd Apt 401
Belleair Beach, FL 33786
Condo · 2 bd · 2 ba · 1,050 sq ft
Under contract$3,299,000
505 Harbor Dr
Belleair Beach, FL 33786
5 bd · 2.5 ba · 3,252 sq ft
Under contract$1,150,000
121 7th St
Belleair Beach, FL 33786
4 bd · 2 ba · 2,398 sq ft
Listing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.