Unlock all features! Tap here to upgrade
2553 Cattle Point Road, Friday Harbor, WA 98250
3 beds • 4 baths • 5022 sqft
$8,834,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -30% first-year return on $1873k initial cash invested.
-30%
Cash On Cash
-0.39%
Cap Rate
-0.07
DSCR
$8,104
Rent
-$46,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,104 income − $54,930 expenses = $46,826 out of pocket
Investment Breakdown
|
Purchase Price
$8835k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1873k
Downpayment
20%
$1767k
Closing costs
1%
$88,345
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$8,104
Total Expenses
$54,930
Mortgage P&I
538%
$43,622
Property Taxes
49%
$3,936
Home Insurance
43%
$3,482
HOA
0%
$0
Property Management
15%
$1,216
CapEx
4%
$324
Vacancy
0%
$0
Maintenance
4%
$324
Other
25%
$2,026