Unlock all features! Tap here to upgrade
16974 Olympic View Road NW, Silverdale, WA 98383
3 beds • 3 baths • 2773 sqft
$1,021,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -23.81% first-year return on $233k initial cash invested.
-23.81%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,955
Rent
-$4,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $7,570 expenses = $4,615 out of pocket
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$204k
Closing costs
1%
$10,217
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,955
Total Expenses
$7,570
Mortgage P&I
173%
$5,114
Property Taxes
23%
$670
Home Insurance
12%
$368
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739