Unlock all features! Tap here to upgrade
11500 NE Canyons Ranch Dr, Terrebonne, OR 97760
3 beds • 6 baths • 5379 sqft
$4,950,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -30.45% first-year return on $1058k initial cash invested.
-30.45%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$6,982
Rent
-$26,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,982 income − $33,820 expenses = $26,838 out of pocket
Investment Breakdown
|
Purchase Price
$4950k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1058k
Downpayment
20%
$990k
Closing costs
1%
$49,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,982
Total Expenses
$33,820
Mortgage P&I
364%
$25,390
Property Taxes
26%
$1,818
Home Insurance
25%
$1,732
HOA
22%
$1,529
Property Management
15%
$1,047
CapEx
4%
$279
Vacancy
0%
$0
Maintenance
4%
$279
Other
25%
$1,746