Unlock all features! Tap here to upgrade
2331 NW Columbia Avenue, East Wenatchee, WA 98802
3 beds • 2 baths • 1522 sqft
$530,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -8.56% first-year return on $129k initial cash invested.
-8.56%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$4,433
Rent
-$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,433 income − $5,355 expenses = $922 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,433
Total Expenses
$5,355
Mortgage P&I
61%
$2,726
Property Taxes
7%
$316
Home Insurance
4%
$186
HOA
0%
$0
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108