Unlock all features! Tap here to upgrade
9692 Sun Meadow Street, Highlands Ranch, CO 80129
3 beds • 3 baths • 2197 sqft
$610,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -23.01% first-year return on $146k initial cash invested.
-23.01%
Cash On Cash
1.3%
Cap Rate
0.2
DSCR
$2,284
Rent
-$2,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $5,088 expenses = $2,804 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,105
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,284
Total Expenses
$5,088
Mortgage P&I
148%
$3,376
Property Taxes
15%
$333
Home Insurance
10%
$219
HOA
3%
$64
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571