Short-Term Rental · Friday Harbor, WA

Short-Term Rental Financing in Friday Harbor, WA

Estimated 0.73x DSCR on a $875,000 short-term rental with $218,750 down — qualified on the property's income, not your tax returns.

Modeled Purchase Price
$875,000
25% Down
$218,750
Loan Amount
$656,250
Est. Monthly PITIA
$5,927
Creditable STR Income
$4,302/mo
Est. DSCR Ratio
0.73x

Short-Term Rental investing in Friday Harbor

Short-term rental financing in Friday Harbor is a different underwriting product than a long-term DSCR loan even though it carries the same name. The lender is crediting nightly revenue instead of a signed lease, which means the documentation, the reserve requirement, and the permit diligence all change.

At the Friday Harbor median of $875,000, a short-term rental prices near $875,000. Minimum down is 25% ($218,750), leaving a loan of $656,250. Estimated all-in PITIA runs about $5,927 per month.

The Friday Harbor ratio math on this product

Gross nightly revenue in Friday Harbor models to about $5,975/month across a full year. Lenders do not credit that dollar-for-dollar — a 28% haircut for vacancy, cleaning, platform fees and management leaves $4,302 of creditable income. Against a PITIA of $5,927, that is an estimated DSCR ratio of 0.73x. That is below the 1.0 threshold, which is normal at this basis. Financing here works one of three ways — more money down, a no-ratio DSCR product, or qualifying on documented short-term rental revenue.

Underwriting notes specific to STR files: plan on 25% down as the floor, six months of PITIA in reserves, and either twelve months of Airbnb/VRBO earnings statements on the subject property or a third-party market revenue study for a property with no operating history. Short-term rentals are active in this market; licensing and zoning are set locally and we verify the specific address before quoting. Verify the permit status of the exact address before you go hard on earnest money — an unpermitted STR is an unfinanceable STR on this product.

Returns and structure

Return metrics at the Friday Harbor median for this product: an estimated cap rate of 3.24%, and monthly cash flow of $1,625 negative at 25% down. Negative cash flow at the minimum down payment is common in appreciation-led markets; investors close the gap with a larger down payment, a purchase below median, an added unit, or a rate buydown.

Friday Harbor property types compared

Property TypeModeled PriceMin. DownEst. IncomeEst. DSCR
Single-Family Rental$875,00020% ($175,000)$2,775/mo0.45x
2–4 Unit Multi-Family$1,382,50025% ($345,625)$5,162/mo0.55x
Condo & Townhome$630,00020% ($126,000)$2,192/mo0.44x
Short-Term Rental (this page)$875,00025% ($218,750)$4,302/mo0.73x

All figures model a purchase at the Friday Harbor median of $875,000 with the property-type adjustments described above, at an illustrative 7.50% DSCR rate on a 30-year fixed. Short-term rental income is shown after the standard lender haircut.

Figures on this page are modeled estimates derived from the Friday Harbor median price and market rent, adjusted for short-term rental product characteristics. They are illustrative, not a loan offer or an appraisal. Actual pricing, rent, taxes, insurance, HOA dues and DSCR depend on the specific property and on conditions at the time of application.

Friday Harbor Short-Term Rental FAQ

Price a short-term rental in Friday Harbor

Send us the address and we'll model the real DSCR ratio, PITIA and cash flow on that specific property — usually the same day. Licensed in Washington, and we close in an LLC or your personal name.

Comenzar

Ve tus opciones de préstamo en minutos.

Cuéntanos un poco sobre ti y te contactaremos personalmente — generalmente dentro de un día hábil.

O llama al (970) 708-9624

Términos · Política de Privacidad