Unlock all features! Tap here to upgrade
4912 Evanston Avenue N, Seattle, WA 98103
9 beds • 9 baths • 5662 sqft • 9 units
$1,900,000
View on ZillowThis property might be a fair Airbnb investment with a projected 1.55% first-year return on $453k initial cash invested.
1.55%
Cash On Cash
6.89%
Cap Rate
1.16
DSCR
$23,742
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$453k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
3%
$54,000
Cashflow
Total Income
$23,742
Total Expenses
$23,155
Mortgage P&I
39%
$9,372
Property Taxes
7%
$1,721
Home Insurance
3%
$665
HOA
0%
$0
Property Management
15%
$3,561
CapEx
4%
$950
Vacancy
0%
$0
Maintenance
4%
$950
Other
25%
$5,936