Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.27% first-year return on $308k initial cash invested.
-23.27%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$4,769
Rent
-$5,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,817
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,769
Total Expenses
$10,745
Mortgage P&I
145%
$6,896
Property Taxes
22%
$1,070
Home Insurance
10%
$490
HOA
0%
$0
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,192
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blueground | Brookline, nr grocery & t stop | $5,827 | $206 | 3 | 2 | 0.56 mi |
A bright garden-level 3-BR apartment in Brookline | $7,326 | $259 | 3 | 1.5 | 0.31 mi |
Spacious Brookline 3BR w/ Parking | $6,478 | $229 | 3 | 1 | 0.25 mi |
Historic Brookline 3BR w/ Parking | $6,054 | $214 | 3 | 1 | 0.33 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