1459 N Transwestern Pump Rd, Bellemont, AZ 86015
3 beds • 2 baths • 2948 sqft
$1,141,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -29.47% first-year return on $258k initial cash invested.
-29.47%
Cash On Cash
-0.43%
Cap Rate
-0.07
DSCR
$910
Rent
-$6,331
Cashflow
Cash Flow
$910 income − $7,241 expenses = $6,331 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,418
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$910
Total Expenses
$7,241
Mortgage P&I
647%
$5,887
Property Taxes
36%
$325
Home Insurance
65%
$593
HOA
0%
$0
Property Management
15%
$136
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$228