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 -25.19% first-year return on $260k initial cash invested.
-25.19%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$2,926
Rent
-$5,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $8,385 expenses = $5,459 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
$2,926
Total Expenses
$8,385
Mortgage P&I
199%
$5,816
Property Taxes
24%
$689
Home Insurance
14%
$416
HOA
2%
$59
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732