Unlock all features! Tap here to upgrade
14682 Komedal Road NE, Bainbridge Island, WA 98110
3 beds • 3 baths • 3186 sqft
$1,406,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -15.89% first-year return on $313k initial cash invested.
-15.89%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$7,959
Rent
-$4,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1407k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,068
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,959
Total Expenses
$12,109
Mortgage P&I
87%
$6,960
Property Taxes
10%
$825
Home Insurance
6%
$504
HOA
0%
$0
Property Management
15%
$1,194
CapEx
4%
$318
Vacancy
0%
$0
Maintenance
4%
$318
Other
25%
$1,990