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 -22.29% first-year return on $409k initial cash invested.
-22.29%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$5,397
Rent
-$7,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,397 income − $13,002 expenses = $7,605 out of pocket
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
$5,397
Total Expenses
$13,002
Mortgage P&I
171%
$9,251
Property Taxes
9%
$495
Home Insurance
12%
$665
HOA
0%
$0
Property Management
15%
$810
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,349