Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.77% first-year return on $401k initial cash invested.
-22.77%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$6,829
Rent
-$7,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,829 income − $14,432 expenses = $7,603 out of pocket
Investment Breakdown
|
Purchase Price
$1822k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$364k
Closing costs
1%
$18,219
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,829
Total Expenses
$14,432
Mortgage P&I
132%
$9,001
Property Taxes
22%
$1,507
Home Insurance
9%
$647
HOA
0%
$0
Property Management
15%
$1,024
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,707