Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.5% first-year return on $628k initial cash invested.
-23.5%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$9,407
Rent
-$12,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2878k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$628k
Downpayment
20%
$576k
Closing costs
1%
$28,780
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$9,407
Total Expenses
$21,715
Mortgage P&I
154%
$14,506
Property Taxes
18%
$1,646
Home Insurance
11%
$1,048
HOA
0%
$0
Property Management
15%
$1,411
CapEx
4%
$376
Vacancy
0%
$0
Maintenance
4%
$376
Other
25%
$2,352
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pretzel Factory Loft w/Peloton | $13,029 | $659 | 4 | 3.5 | 0.27 mi |
3BR – Walk to T & Hospitals | $9,569 | $484 | 4 | 2 | 0.42 mi |
Skyrise Two Stories - Centrally Located | $8,798 | $445 | 4 | 2 | 0.16 mi |
3-Bed 2-Bath Brookline Village Townhome w/ Deck | $8,304 | $420 | 3 | 2 | 0.36 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