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 -23.01% first-year return on $242k initial cash invested.
-23.01%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$3,223
Rent
-$4,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,223 income − $7,855 expenses = $4,632 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
$3,223
Total Expenses
$7,855
Mortgage P&I
165%
$5,325
Property Taxes
19%
$599
Home Insurance
12%
$384
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806