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 -17.05% first-year return on $182k initial cash invested.
-17.05%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$3,990
Rent
-$2,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,990
Total Expenses
$6,574
Mortgage P&I
95%
$3,793
Property Taxes
14%
$552
Home Insurance
7%
$280
HOA
1%
$33
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998