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 -14.58% first-year return on $160k initial cash invested.
-14.58%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$4,647
Rent
-$1,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,647 income − $6,589 expenses = $1,942 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
$4,647
Total Expenses
$6,589
Mortgage P&I
75%
$3,465
Property Taxes
11%
$490
Home Insurance
5%
$243
HOA
3%
$160
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,162