Unlock all features! Tap here to upgrade
2763 Greensborough Drive, Highlands Ranch, CO 80129
3 beds • 3 baths • 4007 sqft
$880,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -19% first-year return on $203k initial cash invested.
-19%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$3,879
Rent
-$3,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,879 income − $7,091 expenses = $3,212 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,803
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,879
Total Expenses
$7,091
Mortgage P&I
113%
$4,394
Property Taxes
11%
$413
Home Insurance
8%
$315
HOA
3%
$107
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970