Unlock all features! Tap here to upgrade
633 Pierce Court NW, Bainbridge Island, WA 98110
3 beds • 3 baths • 2908 sqft
$1,395,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -23.79% first-year return on $311k initial cash invested.
-23.79%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$3,928
Rent
-$6,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,928
Total Expenses
$10,093
Mortgage P&I
174%
$6,837
Property Taxes
21%
$843
Home Insurance
13%
$500
HOA
1%
$28
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982