Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.02% first-year return on $597k initial cash invested.
-27.02%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$5,685
Rent
-$13,436
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
$5,685
Total Expenses
$19,121
Mortgage P&I
242%
$13,754
Property Taxes
29%
$1,661
Home Insurance
17%
$978
HOA
0%
$0
Property Management
15%
$853
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,421
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coolidge Corner-Free Parking-Close to the subway. | $6,809 | $287 | 3 | 1 | 0.33 mi |
Spacious, Grand Coolidge Corner Brookline Home | $12,005 | $506 | 3 | 1 | 0.35 mi |
New Spacious 2B2B Apartment, One Free Parking Spot | $7,758 | $327 | 2 | 2 | 0.3 mi |
Spacious apt for long term stays | $4,199 | $177 | 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