Unlock all features! Tap here to upgrade
31650 Mt Werner Road, Steamboat Springs, CO 80487
3 beds • 2 baths • 2212 sqft
$2,100,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -27.4% first-year return on $459k initial cash invested.
-27.4%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$3,683
Rent
-$10,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,683 income − $14,165 expenses = $10,482 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$21,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,683
Total Expenses
$14,165
Mortgage P&I
301%
$11,073
Property Taxes
13%
$481
Home Insurance
20%
$735
HOA
3%
$109
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921