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 -22.79% first-year return on $146k initial cash invested.
-22.79%
Cash On Cash
1.36%
Cap Rate
0.21
DSCR
$2,338
Rent
-$2,777
Cashflow
Cash Flow
$2,338 income − $5,115 expenses = $2,777 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
$2,338
Total Expenses
$5,115
Mortgage P&I
144%
$3,376
Property Taxes
14%
$333
Home Insurance
9%
$219
HOA
3%
$64
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$584