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 -21.76% first-year return on $408k initial cash invested.
-21.76%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$6,860
Rent
-$7,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,860 income − $14,262 expenses = $7,402 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
$6,860
Total Expenses
$14,262
Mortgage P&I
135%
$9,238
Property Taxes
15%
$1,050
Home Insurance
10%
$682
HOA
0%
$0
Property Management
15%
$1,029
CapEx
4%
$274
Vacancy
0%
$0
Maintenance
4%
$274
Other
25%
$1,715