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 -23.76% first-year return on $242k initial cash invested.
-23.76%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,933
Rent
-$4,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,933 income − $7,715 expenses = $4,782 out of pocket
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
$2,933
Total Expenses
$7,715
Mortgage P&I
182%
$5,325
Property Taxes
20%
$599
Home Insurance
13%
$384
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733