Unlock all features! Tap here to upgrade
4501 Mountain Dance Dr, Colorado Springs, CO 80908
5 beds • 6 baths • 5325 sqft
$2,024,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.68% first-year return on $455k initial cash invested.
-11.68%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$14,376
Rent
-$4,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2024k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$455k
Downpayment
20%
$405k
Closing costs
1%
$20,243
Rehab
0%
$0
Furnishing
1%
$30,000
Cashflow
Total Income
$14,376
Total Expenses
$18,807
Mortgage P&I
72%
$10,383
Property Taxes
4%
$506
Home Insurance
5%
$718
HOA
2%
$300
Property Management
15%
$2,156
CapEx
4%
$575
Vacancy
0%
$0
Maintenance
4%
$575
Other
25%
$3,594