Unlock all features! Tap here to upgrade
3029 Yankee Girl Circle NE, Bainbridge Island, WA 98110
3 beds • 3 baths • 2065 sqft
$1,288,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -19.06% first-year return on $289k initial cash invested.
-19.06%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$5,928
Rent
-$4,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,889
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,928
Total Expenses
$10,513
Mortgage P&I
108%
$6,377
Property Taxes
12%
$735
Home Insurance
8%
$471
HOA
1%
$85
Property Management
15%
$889
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,482