8226 Birch Bay Dr

Birch Bay, WA 98230

Status

ACTIVE

MLS#

1291928

List Price

$1,020,000

Days on Market

9

Style

55 - 5-9 Units

Building Condition

['Good']

Lot Size (sq ft)

52,272

Property Description

Own your own resort on the beach! Property located in North end of Birch Bay on the water. Featuring Main waterfront view home & 4 rental cottages (approx 400 SF per unit. Sleeps 3 to 5). Panoramic water views. Private beach with deeded tidelands. Cottages are currently rented full time. Charming setting, a must see. Main House estimate: $1800 to $2000 per month (Lease), or $1800 to $2000 weekly (Vacation). Cottages: Currently renting at $850 to $900 per month per cottage, est $3500 per month.

Property Details

List Date

2018-05-11 00:00:00

Community

Birch Bay

Property Type

MULT

Units

5

Stories

2

Additional Information

Potential Terms

Cash Out, Farm Home Loan

Year Built

1952

Total Parking

12

Uncovered Parking

12

Waterfront

Yes

View

Bay, Mountain, Sound

Exterior

Wood

Roof

Flat

Site Features

['Cable TV', 'Deck', 'Fenced-Partially', 'Gas Available', 'High Speed Internet', 'Outbuildings', 'Propane', 'RV Parking']

Lot Details

Paved Street

School District

Blaine

Elementary School

Blaine Elem

Middle School

Blaine Mid

High School

Blaine High

Financial Information

Total Monthly Income

$5,400

Gross Scheduled Income

$64,800

Vacancy Rate

95

Gross Adjusted Income

$61,560

Annual Taxes

$5,055

Tax Year

2017

Insurance Expense

$1,492

W/S/G Expenses

$1,601

Total Expenses

$12,676

Net Operating Income

$48,884

Gross Rent Multiplier

16

Cap Rate

5

Approximate Room Dimensions

Unit 1 Beds

3

Unit 1 Baths

2.50

Unit 1 Size

2107

Unit 1 Rent

$2,000

Unit 2 Beds

1

Unit 2 Baths

1.00

Unit 2 Size

400

Unit 2 Rent

$850

Unit 3 Beds

1

Unit 3 Baths

1.00

Unit 3 Size

400

Unit 3 Rent

$850

Unit 4 Beds

1

Unit 4 Baths

1.00

Unit 4 Size

400

Unit 4 Rent

$850

Unit 5 Beds

1

Unit 5 Baths

1.00

Unit 5 Size

400

Unit 5 Rent

$850

property image property image property image property image property image property image property image property image property image property image property image property image property image property image property image property image property image property image property image property image property image property image property image property image property image

Listing courtesy of Windermere Real Estate Whatcom.

Mortgage Calculator

Amount of Loan
Annual Interest Rate
%
Term of Loan
Years

Does not include any taxes or fees.
Please consult a financial professional.
Calculator source: Real Geeks

The database information herein is provided from and copyrighted by the Northwest Multiple Listing Service (NWMLS). NWMLS data may not be reproduced or redistributed and is only for people viewing this site. All information provided is deemed reliable but is not guaranteed and should be independently verified. All properties are subject to prior sale or withdrawal. All rights are reserved by copyright.