Unlock all features! Tap here to upgrade
50090 Moon Hill Ln, Steamboat Springs, CO 80487
3 beds • 2 baths • 1953 sqft
$1,513,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -25.76% first-year return on $336k initial cash invested.
-25.76%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$2,503
Rent
-$7,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,503 income − $9,714 expenses = $7,211 out of pocket
Investment Breakdown
|
Purchase Price
$1514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,138
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,503
Total Expenses
$9,714
Mortgage P&I
304%
$7,620
Property Taxes
13%
$335
Home Insurance
22%
$558
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626