Unlock all features! Tap here to upgrade
10905 Desert Dreamer St NW, Albuquerque, NM 87114
3 beds • 2 baths • 1758 sqft
$333,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -8.22% first-year return on $88,056 initial cash invested.
-8.22%
Cash On Cash
4.4%
Cap Rate
0.72
DSCR
$2,941
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,056
Downpayment
20%
$66,720
Closing costs
1%
$3,336
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,941
Total Expenses
$3,544
Mortgage P&I
58%
$1,709
Property Taxes
8%
$247
Home Insurance
5%
$133
HOA
1%
$43
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735