Unlock all features! Tap here to upgrade
10321 Willamette Meridian Road NW, Silverdale, WA 98383
3 beds • 3 baths • 3256 sqft
$828,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -16.86% first-year return on $192k initial cash invested.
-16.86%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$4,412
Rent
-$2,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,412 income − $7,109 expenses = $2,697 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,282
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,412
Total Expenses
$7,109
Mortgage P&I
94%
$4,130
Property Taxes
13%
$564
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,103