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 -28.5% first-year return on $333k initial cash invested.
-28.5%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$1,784
Rent
-$7,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,784 income − $9,693 expenses = $7,909 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
$1,784
Total Expenses
$9,693
Mortgage P&I
421%
$7,508
Property Taxes
45%
$804
Home Insurance
29%
$525
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446