Unlock all features! Tap here to upgrade
30433 National Forest Drive, Buena Vista, CO 81211
3 beds • 2 baths • 1690 sqft
$709,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -12.95% first-year return on $167k initial cash invested.
-12.95%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$4,232
Rent
-$1,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,099
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,232
Total Expenses
$6,035
Mortgage P&I
81%
$3,428
Property Taxes
5%
$221
Home Insurance
6%
$259
HOA
2%
$96
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058