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 -25.28% first-year return on $597k initial cash invested.
-25.28%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$7,652
Rent
-$12,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,652 income − $20,236 expenses = $12,584 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
$7,652
Total Expenses
$20,236
Mortgage P&I
181%
$13,887
Property Taxes
22%
$1,663
Home Insurance
13%
$1,013
HOA
0%
$0
Property Management
15%
$1,148
CapEx
4%
$306
Vacancy
0%
$0
Maintenance
4%
$306
Other
25%
$1,913