20925 SE Renton-Maple Valley Road, Maple Valley, WA 98038
3 beds • 2 baths • 2450 sqft
$1,109,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -23.64% first-year return on $251k initial cash invested.
-23.64%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$3,652
Rent
-$4,946
Cashflow
Cash Flow
$3,652 income − $8,598 expenses = $4,946 out of pocket
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,099
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$8,598
Mortgage P&I
158%
$5,769
Property Taxes
18%
$668
Home Insurance
11%
$408
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913