Unlock all features! Tap here to upgrade
1854 Commodore Lane NW, Bainbridge Island, WA 98110
3 beds • 4 baths • 3043 sqft
$1,149,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.18% first-year return on $259k initial cash invested.
-11.18%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$8,556
Rent
-$2,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,556 income − $10,973 expenses = $2,417 out of pocket
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,556
Total Expenses
$10,973
Mortgage P&I
67%
$5,693
Property Taxes
9%
$761
Home Insurance
5%
$413
HOA
0%
$0
Property Management
15%
$1,283
CapEx
4%
$342
Vacancy
0%
$0
Maintenance
4%
$342
Other
25%
$2,139