Unlock all features! Tap here to upgrade
13421 Des Moines Memorial Drive, Burien, WA 98168
4 beds • 3 baths • 1950 sqft
$779,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -12.56% first-year return on $188k initial cash invested.
-12.56%
Cash On Cash
2.85%
Cap Rate
0.51
DSCR
$4,751
Rent
-$1,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$156k
Closing costs
1%
$7,797
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,751
Total Expenses
$6,716
Mortgage P&I
76%
$3,629
Property Taxes
11%
$533
Home Insurance
6%
$273
HOA
0%
$0
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,188
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant 4BR/3BA Villa • Hot Tub & Resort Perks | $8,652 | $431 | 4 | 3 | 1.38 mi |
Cozy private gated home 5 mins to airport | $4,537 | $226 | 4 | 3.5 | 0.86 mi |
Spacious 4BR Home - 5 min to SeaTac Airport | $5,280 | $263 | 4 | 2 | 0.69 mi |
EcuaSeattle house | $5,119 | $255 | 4 | 2 | 0.84 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality