Unlock all features! Tap here to upgrade
16931 Cedar Grove Rd. SE, Maple Valley, WA 98038
3 beds • 3 baths • 2770 sqft
$1,595,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -26.58% first-year return on $353k initial cash invested.
-26.58%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$3,548
Rent
-$7,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,548 income − $11,365 expenses = $7,817 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,548
Total Expenses
$11,365
Mortgage P&I
224%
$7,946
Property Taxes
31%
$1,108
Home Insurance
16%
$558
HOA
1%
$50
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887