Unlock all features! Tap here to upgrade
5100 Crystal Springs Drive NE, Bainbridge Island, WA 98110
3 beds • 4 baths • 3350 sqft
$1,418,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -16.78% first-year return on $316k initial cash invested.
-16.78%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$7,512
Rent
-$4,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,184
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,512
Total Expenses
$11,930
Mortgage P&I
92%
$6,940
Property Taxes
12%
$865
Home Insurance
7%
$520
HOA
0%
$0
Property Management
15%
$1,127
CapEx
4%
$300
Vacancy
0%
$0
Maintenance
4%
$300
Other
25%
$1,878