Unlock all features! Tap here to upgrade
329 Mountain View Place, East Wenatchee, WA 98802
3 beds • 2 baths • 1671 sqft
$325,000
View on ZillowThis property might be a fair Airbnb investment with a projected 4.12% first-year return on $86,250 initial cash invested.
4.12%
Cash On Cash
7.81%
Cap Rate
1.29
DSCR
$4,344
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,344 income − $4,048 expenses = $296 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,344
Total Expenses
$4,048
Mortgage P&I
38%
$1,646
Property Taxes
5%
$202
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086