Unlock all features! Tap here to upgrade
7983 NE Walden Lane, Bainbridge Island, WA 98110
3 beds • 2 baths • 1750 sqft
$1,015,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.86% first-year return on $231k initial cash invested.
-20.86%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$3,572
Rent
-$4,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,572 income − $7,591 expenses = $4,019 out of pocket
Investment Breakdown
|
Purchase Price
$1015k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,150
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,572
Total Expenses
$7,591
Mortgage P&I
139%
$4,973
Property Taxes
18%
$641
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893