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 -25.07% first-year return on $154k initial cash invested.
-25.07%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$2,961
Rent
-$3,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $6,172 expenses = $3,211 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
$2,961
Total Expenses
$6,172
Mortgage P&I
110%
$3,246
Property Taxes
16%
$466
Home Insurance
8%
$236
HOA
27%
$804
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740