Unlock all features! Tap here to upgrade
56 Indian Paint Brush Drive, Pagosa Springs, CO 81147
3 beds • 3 baths • 3195 sqft
$1,259,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -23.42% first-year return on $282k initial cash invested.
-23.42%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$2,964
Rent
-$5,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,964 income − $8,477 expenses = $5,513 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,592
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,964
Total Expenses
$8,477
Mortgage P&I
211%
$6,243
Property Taxes
11%
$339
Home Insurance
16%
$471
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741