Unlock all features! Tap here to upgrade
30870 Cumberland-Kanaskat Road, Ravensdale, WA 98051
3 beds • 2 baths • 1440 sqft
$350,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -5.27% first-year return on $91,500 initial cash invested.
-5.27%
Cash On Cash
4.89%
Cap Rate
0.83
DSCR
$2,772
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$3,174
Mortgage P&I
62%
$1,717
Property Taxes
0%
$4
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693