Unlock all features! Tap here to upgrade
11205 N Arctic Falls Loop, Hayden Lake, ID 83835
3 beds • 4 baths • 2787 sqft
$1,864,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.13% first-year return on $409k initial cash invested.
-20.13%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$6,815
Rent
-$6,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1864k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$373k
Closing costs
1%
$18,640
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,815
Total Expenses
$13,683
Mortgage P&I
136%
$9,251
Property Taxes
7%
$495
Home Insurance
10%
$665
HOA
0%
$0
Property Management
15%
$1,022
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,704