Unlock all features! Tap here to upgrade
10916 Towerbridge Road, Highlands Ranch, CO 80130
4 beds • 3 baths • 3307 sqft
$770,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -16% first-year return on $186k initial cash invested.
-16%
Cash On Cash
2.19%
Cap Rate
0.38
DSCR
$3,912
Rent
-$2,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$154k
Closing costs
1%
$7,705
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,912
Total Expenses
$6,389
Mortgage P&I
95%
$3,724
Property Taxes
11%
$420
Home Insurance
7%
$271
HOA
2%
$97
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautifully furnished home with all the amenities | $3,357 | $178 | 4 | 3 | 0.62 mi |
Quiet Highlands Ranch Home | $3,734 | $198 | 4 | 4 | 1.77 mi |
Walk to Rec Center: Spacious Highlands Ranch Home | $3,545 | $188 | 4 | 4 | 1.96 mi |
HRCR3387 - Immaculate 3 bedroom in Highlands Ranch | $3,432 | $182 | 3 | 3 | 2.05 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality