Unlock all features! Tap here to upgrade
1133 Edgemont Highlands Drive, Durango, CO 81301
3 beds • 3 baths • 2692 sqft
$1,173,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.39% first-year return on $265k initial cash invested.
-21.39%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$4,436
Rent
-$4,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,436 income − $9,152 expenses = $4,716 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,739
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,436
Total Expenses
$9,152
Mortgage P&I
134%
$5,936
Property Taxes
9%
$406
Home Insurance
15%
$682
HOA
0%
$0
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,109