Unlock all features! Tap here to upgrade
9859 Redmond Woodinville Road NE, Redmond, WA 98052
3 beds • 2 baths • 1800 sqft
$16,000,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -29.93% first-year return on $3378k initial cash invested.
-29.93%
Cash On Cash
-0.4%
Cap Rate
-0.07
DSCR
$2,354
Rent
-$84,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $86,599 expenses = $84,245 out of pocket
Investment Breakdown
|
Purchase Price
$16000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$3378k
Downpayment
20%
$3200k
Closing costs
1%
$160k
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$2,354
Total Expenses
$86,599
Mortgage P&I
3348%
$78,812
Property Taxes
45%
$1,058
Home Insurance
238%
$5,600
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588