Unlock all features! Tap here to upgrade
21216 Des Moines Memorial Dr S, Des Moines, WA 98198
4 beds • 3 baths • 1740 sqft
$599,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -2.87% first-year return on $150k initial cash invested.
-2.87%
Cash On Cash
5.77%
Cap Rate
0.97
DSCR
$6,547
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,547 income − $6,905 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,547
Total Expenses
$6,905
Mortgage P&I
45%
$2,974
Property Taxes
9%
$578
Home Insurance
3%
$210
HOA
0%
$0
Property Management
15%
$982
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,637