Unlock all features! Tap here to upgrade
9835 NE Rose Trail Lane, Bainbridge Island, WA 98110
3 beds • 3 baths • 2228 sqft
$1,176,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.49% first-year return on $265k initial cash invested.
-18.49%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$5,201
Rent
-$4,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,761
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,201
Total Expenses
$9,285
Mortgage P&I
111%
$5,764
Property Taxes
12%
$606
Home Insurance
8%
$419
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,300