Unlock all features! Tap here to upgrade
9585 Ghost Flower Lane, Colorado Springs, CO 80925
3 beds • 3 baths • 2699 sqft
$457,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -3.91% first-year return on $114k initial cash invested.
-3.91%
Cash On Cash
5.45%
Cap Rate
0.92
DSCR
$4,616
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,616 income − $4,988 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,540
Closing costs
1%
$4,577
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,616
Total Expenses
$4,988
Mortgage P&I
49%
$2,264
Property Taxes
7%
$309
Home Insurance
4%
$166
HOA
1%
$33
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154