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 -20.99% first-year return on $265k initial cash invested.
-20.99%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$4,609
Rent
-$4,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,609 income − $9,235 expenses = $4,626 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
$4,609
Total Expenses
$9,235
Mortgage P&I
129%
$5,936
Property Taxes
9%
$406
Home Insurance
15%
$682
HOA
0%
$0
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,152