Unlock all features! Tap here to upgrade
2304 Canyon Hills Drive, East Wenatchee, WA 98802
4 beds • 2 baths • 1638 sqft
$516,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -4.53% first-year return on $132k initial cash invested.
-4.53%
Cash On Cash
5.77%
Cap Rate
0.9
DSCR
$5,340
Rent
-$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,340 income − $5,840 expenses = $500 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$103k
Closing costs
1%
$5,162
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,340
Total Expenses
$5,840
Mortgage P&I
52%
$2,767
Property Taxes
6%
$319
Home Insurance
3%
$182
HOA
0%
$8
Property Management
15%
$801
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,335