Unlock all features! Tap here to upgrade
14864 Sivertson Road NE, Bainbridge Island, WA 98110
3 beds • 2 baths • 2208 sqft
$1,064,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -16.52% first-year return on $242k initial cash invested.
-16.52%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$5,733
Rent
-$3,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,645
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,733
Total Expenses
$9,059
Mortgage P&I
93%
$5,325
Property Taxes
10%
$599
Home Insurance
7%
$384
HOA
0%
$0
Property Management
15%
$860
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,433