Unlock all features! Tap here to upgrade
37709 Olympic View Road NE, Hansville, WA 98340
3 beds • 3 baths • 3773 sqft
$1,152,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -27.78% first-year return on $260k initial cash invested.
-27.78%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$1,846
Rent
-$6,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,846 income − $7,867 expenses = $6,021 out of pocket
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,528
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,846
Total Expenses
$7,867
Mortgage P&I
315%
$5,816
Property Taxes
37%
$689
Home Insurance
23%
$416
HOA
3%
$59
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462