Unlock all features! Tap here to upgrade
8395 NE Oddfellows, Bainbridge Island, WA 98110
3 beds • 4 baths • 2060 sqft
$1,250,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -19.1% first-year return on $281k initial cash invested.
-19.1%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$5,481
Rent
-$4,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,481 income − $9,945 expenses = $4,464 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,481
Total Expenses
$9,945
Mortgage P&I
114%
$6,254
Property Taxes
11%
$623
Home Insurance
8%
$438
HOA
0%
$0
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,370