Unlock all features! Tap here to upgrade
2452 NW Columbia Avenue #44, East Wenatchee, WA 98802
3 beds • 3 baths • 1621 sqft
$530,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -10.56% first-year return on $129k initial cash invested.
-10.56%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$4,764
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,301
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,764
Total Expenses
$5,902
Mortgage P&I
55%
$2,600
Property Taxes
7%
$327
Home Insurance
4%
$187
HOA
11%
$500
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,191