Unlock all features! Tap here to upgrade
8405 Hansen Road NE, Bainbridge Island, WA 98110
3 beds • 4 baths • 3626 sqft
$2,293,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -30.25% first-year return on $500k initial cash invested.
-30.25%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$4,417
Rent
-$12,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,417 income − $17,012 expenses = $12,595 out of pocket
Investment Breakdown
|
Purchase Price
$2294k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$500k
Downpayment
20%
$459k
Closing costs
1%
$22,937
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,417
Total Expenses
$17,012
Mortgage P&I
289%
$12,765
Property Taxes
32%
$1,398
Home Insurance
16%
$728
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104