Unlock all features! Tap here to upgrade
2604 ROYAL LIVERPOOL DRIVE, Tarpon Springs, FL 34688
3 beds • 2 baths • 2713 sqft
$646,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -24.55% first-year return on $154k initial cash invested.
-24.55%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$3,094
Rent
-$3,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,094 income − $6,238 expenses = $3,144 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,461
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$6,238
Mortgage P&I
105%
$3,246
Property Taxes
15%
$466
Home Insurance
8%
$236
HOA
26%
$804
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774