Unlock all features! Tap here to upgrade
796 Tierra Del Oro Drive, Pagosa Springs, CO 81147
3 beds • 3 baths • 2630 sqft
$2,400,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -25.4% first-year return on $522k initial cash invested.
-25.4%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$4,344
Rent
-$11,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,344 income − $15,393 expenses = $11,049 out of pocket
Investment Breakdown
|
Purchase Price
$2400k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$24,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,344
Total Expenses
$15,393
Mortgage P&I
282%
$12,237
Property Taxes
5%
$230
Home Insurance
19%
$840
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086