Unlock all features! Tap here to upgrade
31408 SE Retreat Kanaskat Road, Ravensdale, WA 98051
4 beds • 5 baths • 4493 sqft
$1,761,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.95% first-year return on $394k initial cash invested.
-21.95%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$6,570
Rent
-$7,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1762k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$352k
Closing costs
1%
$17,619
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,570
Total Expenses
$13,778
Mortgage P&I
133%
$8,717
Property Taxes
18%
$1,155
Home Insurance
11%
$752
HOA
0%
$0
Property Management
15%
$986
CapEx
4%
$263
Vacancy
0%
$0
Maintenance
4%
$263
Other
25%
$1,642
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lakefront Lodge with Waffles for Breakfast | $6,281 | $413 | 4 | 3.5 | 5.57 mi |
A Luxurious 5BR Home W/ Backyard & Spa + Suite | $3,544 | $233 | 5 | 4.5 | 5.07 mi |
Lakefront Luxury: Private Lake Access, Near Skiing | $8,593 | $565 | 3 | 4.5 | 5.18 mi |
*1. #MP4: Sophisticated Villa | $17,216 | $1,132 | 5 | 3.5 | 5.03 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality