Unlock all features! Tap here to upgrade
10911 Renton Issaquah Road SE, Issaquah, WA 98027
3 beds • 2 baths • 1870 sqft
$1,500,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -29.56% first-year return on $333k initial cash invested.
-29.56%
Cash On Cash
-0.52%
Cap Rate
-0.09
DSCR
$1,218
Rent
-$8,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,218 income − $9,422 expenses = $8,204 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,218
Total Expenses
$9,422
Mortgage P&I
616%
$7,508
Property Taxes
66%
$804
Home Insurance
43%
$525
HOA
0%
$0
Property Management
15%
$183
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$304