Unlock all features! Tap here to upgrade
149 S Sangre De Cristo Avenue, Buena Vista, CO 81211
3 beds • 3 baths • 1596 sqft
$800,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.7% first-year return on $186k initial cash invested.
-17.7%
Cash On Cash
2.33%
Cap Rate
0.37
DSCR
$3,541
Rent
-$2,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,541 income − $6,284 expenses = $2,743 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,541
Total Expenses
$6,284
Mortgage P&I
117%
$4,151
Property Taxes
4%
$153
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885