Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.07% first-year return on $597k initial cash invested.
-27.07%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$5,640
Rent
-$13,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2756k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$597k
Downpayment
20%
$551k
Closing costs
1%
$27,557
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,640
Total Expenses
$19,101
Mortgage P&I
244%
$13,754
Property Taxes
29%
$1,661
Home Insurance
17%
$978
HOA
0%
$0
Property Management
15%
$846
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,410
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coolidge Corner-Free Parking-Close to the subway. | $6,584 | $274 | 3 | 1 | 0.33 mi |
Spacious, Grand Coolidge Corner Brookline Home | $12,135 | $505 | 3 | 1 | 0.35 mi |
New Spacious 2B2B Apartment, One Free Parking Spot | $7,617 | $317 | 2 | 2 | 0.3 mi |
Spacious apt for long term stays | $4,301 | $179 | 2 | 2 | 0.4 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality