Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.54% first-year return on $401k initial cash invested.
-16.54%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$9,445
Rent
-$5,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,445 income − $14,977 expenses = $5,532 out of pocket
Investment Breakdown
|
Purchase Price
$1825k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$365k
Closing costs
1%
$18,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,445
Total Expenses
$14,977
Mortgage P&I
96%
$9,074
Property Taxes
8%
$730
Home Insurance
7%
$639
HOA
0%
$0
Property Management
15%
$1,417
CapEx
4%
$378
Vacancy
0%
$0
Maintenance
4%
$378
Other
25%
$2,361