Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.85% first-year return on $308k initial cash invested.
-23.85%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$4,484
Rent
-$6,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,484 income − $10,608 expenses = $6,124 out of pocket
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
$4,484
Total Expenses
$10,608
Mortgage P&I
154%
$6,896
Property Taxes
24%
$1,070
Home Insurance
11%
$490
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,121
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Over-sized 2Levels, 3B-2BA, Victorian, Patio, Pkg | $3,175 | $147 | 3 | 2 | 0.35 mi |
Blueground | Brookline, nr grocery & t stop | $4,449 | $206 | 3 | 2 | 0.56 mi |
Spacious 3Bed, 2Bath, Near Hospitals & Transports | $9,416 | $436 | 3 | 2 | 0.56 mi |
Cute townhouse in the center of Brookline Village | $3,153 | $146 | 3 | 2 | 0.59 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