Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.94% first-year return on $401k initial cash invested.
-24.94%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$4,054
Rent
-$8,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,054 income − $12,390 expenses = $8,336 out of pocket
Investment Breakdown
|
Purchase Price
$1824k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$365k
Closing costs
1%
$18,239
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,054
Total Expenses
$12,390
Mortgage P&I
225%
$9,135
Property Taxes
16%
$644
Home Insurance
16%
$665
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014