Unlock all features! Tap here to upgrade
4052 Hidden Valley Drive, Pagosa Springs, CO 81147
3 beds • 5 baths • 4234 sqft
$3,350,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -23.49% first-year return on $722k initial cash invested.
-23.49%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$8,326
Rent
-$14,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,326 income − $22,447 expenses = $14,121 out of pocket
Investment Breakdown
|
Purchase Price
$3350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$722k
Downpayment
20%
$670k
Closing costs
1%
$33,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,326
Total Expenses
$22,447
Mortgage P&I
203%
$16,862
Property Taxes
5%
$416
Home Insurance
14%
$1,172
HOA
0%
$0
Property Management
15%
$1,249
CapEx
4%
$333
Vacancy
0%
$0
Maintenance
4%
$333
Other
25%
$2,082