Unlock all features! Tap here to upgrade
11150 Champagne Point Road NE, Kirkland, WA 98034
3 beds • 3 baths • 2610 sqft
$1,750,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.57% first-year return on $386k initial cash invested.
-18.57%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$6,400
Rent
-$5,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,400
Total Expenses
$12,367
Mortgage P&I
134%
$8,576
Property Taxes
2%
$107
Home Insurance
10%
$612
HOA
0%
$0
Property Management
15%
$960
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,600