Unlock all features! Tap here to upgrade
150 N Rhododendron Drive, Port Townsend, WA 98368
3 beds • 3 baths • 2414 sqft
$675,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -14.64% first-year return on $160k initial cash invested.
-14.64%
Cash On Cash
3.02%
Cap Rate
0.49
DSCR
$4,630
Rent
-$1,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,630 income − $6,580 expenses = $1,950 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,755
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,630
Total Expenses
$6,580
Mortgage P&I
75%
$3,465
Property Taxes
11%
$490
Home Insurance
5%
$243
HOA
3%
$160
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,158