Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.22% first-year return on $401k initial cash invested.
-31.22%
Cash On Cash
-0.68%
Cap Rate
-0.11
DSCR
$2,241
Rent
-$10,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $12,683 expenses = $10,442 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
$2,241
Total Expenses
$12,683
Mortgage P&I
416%
$9,325
Property Taxes
74%
$1,652
Home Insurance
28%
$630
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560