Unlock all features! Tap here to upgrade
5071 Crystal Springs Drive NE, Bainbridge Island, WA 98110
3 beds • 4 baths • 2812 sqft
$2,758,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -27.71% first-year return on $597k initial cash invested.
-27.71%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$5,322
Rent
-$13,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,322 income − $19,117 expenses = $13,795 out of pocket
Investment Breakdown
|
Purchase Price
$2759k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$597k
Downpayment
20%
$552k
Closing costs
1%
$27,586
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,322
Total Expenses
$19,117
Mortgage P&I
261%
$13,887
Property Taxes
31%
$1,663
Home Insurance
19%
$1,013
HOA
0%
$0
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,330