Unlock all features! Tap here to upgrade
31575 Kestrel Lane, Steamboat Springs, CO 80487
3 beds • 2 baths • 1832 sqft
$1,890,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -22.26% first-year return on $415k initial cash invested.
-22.26%
Cash On Cash
1.38%
Cap Rate
0.22
DSCR
$5,312
Rent
-$7,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,312 income − $13,008 expenses = $7,696 out of pocket
Investment Breakdown
|
Purchase Price
$1890k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$378k
Closing costs
1%
$18,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,312
Total Expenses
$13,008
Mortgage P&I
182%
$9,651
Property Taxes
3%
$146
Home Insurance
12%
$662
HOA
0%
$0
Property Management
15%
$797
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,328