Unlock all features! Tap here to upgrade
173 S Sangre De Cristo Avenue, Buena Vista, CO 81211
3 beds • 2 baths • 1650 sqft
$940,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.2% first-year return on $216k initial cash invested.
-18.2%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$3,488
Rent
-$3,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $6,757 expenses = $3,269 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,407
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$6,757
Mortgage P&I
133%
$4,647
Property Taxes
2%
$87
Home Insurance
10%
$348
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872