Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.67% first-year return on $401k initial cash invested.
-31.67%
Cash On Cash
-0.78%
Cap Rate
-0.13
DSCR
$1,948
Rent
-$10,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,948 income − $12,542 expenses = $10,594 out of pocket
Investment Breakdown
|
Purchase Price
$1826k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$365k
Closing costs
1%
$18,255
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,948
Total Expenses
$12,542
Mortgage P&I
479%
$9,325
Property Taxes
85%
$1,652
Home Insurance
32%
$630
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$487