Unlock all features! Tap here to upgrade
2484 Soundview Drive NE, Bainbridge Island, WA 98110
3 beds • 3 baths • 2147 sqft
$1,124,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.06% first-year return on $254k initial cash invested.
-18.06%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$5,487
Rent
-$3,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,487 income − $9,312 expenses = $3,825 out of pocket
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,244
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,487
Total Expenses
$9,312
Mortgage P&I
103%
$5,628
Property Taxes
12%
$645
Home Insurance
7%
$406
HOA
0%
$0
Property Management
15%
$823
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,372