Unlock all features! Tap here to upgrade
106 W Morning Glory Drive, Pagosa Springs, CO 81147
3 beds • 2 baths • 2531 sqft
$1,110,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.82% first-year return on $251k initial cash invested.
-21.82%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$3,153
Rent
-$4,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,106
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,153
Total Expenses
$7,721
Mortgage P&I
174%
$5,498
Property Taxes
9%
$299
Home Insurance
13%
$411
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788