Unlock all features! Tap here to upgrade
7001 S Chapparal Circle E, Centennial, CO 80016
4 beds • 5 baths • 5105 sqft
$1,450,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -22.57% first-year return on $329k initial cash invested.
-22.57%
Cash On Cash
1.2%
Cap Rate
0.19
DSCR
$4,672
Rent
-$6,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,672
Total Expenses
$10,850
Mortgage P&I
159%
$7,438
Property Taxes
14%
$653
Home Insurance
11%
$508
HOA
0%
$8
Property Management
15%
$701
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,168