Unlock all features! Tap here to upgrade
4560 ISLAND Avenue, Bainbridge Island, WA 98110
3 beds • 3 baths • 3507 sqft
$1,858,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -19.4% first-year return on $408k initial cash invested.
-19.4%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$8,405
Rent
-$6,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,405 income − $15,004 expenses = $6,599 out of pocket
Investment Breakdown
|
Purchase Price
$1858k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$372k
Closing costs
1%
$18,580
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,405
Total Expenses
$15,004
Mortgage P&I
110%
$9,238
Property Taxes
12%
$1,050
Home Insurance
8%
$682
HOA
0%
$0
Property Management
15%
$1,261
CapEx
4%
$336
Vacancy
0%
$0
Maintenance
4%
$336
Other
25%
$2,101