Unlock all features! Tap here to upgrade
2659 S East Camano Drive, Camano Island, WA 98282
3 beds • 2 baths • 1854 sqft
$780,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -22.46% first-year return on $182k initial cash invested.
-22.46%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$2,410
Rent
-$3,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $5,814 expenses = $3,404 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,804
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$5,814
Mortgage P&I
157%
$3,793
Property Taxes
23%
$552
Home Insurance
12%
$280
HOA
1%
$33
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602