Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.94% first-year return on $308k initial cash invested.
-19.94%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$6,417
Rent
-$5,120
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
$6,417
Total Expenses
$11,537
Mortgage P&I
107%
$6,896
Property Taxes
17%
$1,070
Home Insurance
8%
$490
HOA
0%
$0
Property Management
15%
$963
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,604
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3-Bed 2-Bath Brookline Village Townhome w/ Deck | $11,523 | $462 | 3 | 2 | 0.56 mi |
Cute townhouse in the center of Brookline Village | $3,641 | $146 | 3 | 2 | 0.59 mi |
A bright garden-level 3-BR apartment in Brookline | $6,535 | $262 | 3 | 1.5 | 0.31 mi |
Spacious Brookline 3BR w/Parking & In-unit Laundry | $6,086 | $244 | 3 | 1 | 0.25 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