Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.43% first-year return on $174k initial cash invested.
-17.43%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$3,442
Rent
-$2,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$143k
Closing costs
1%
$7,149
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,442
Total Expenses
$5,971
Mortgage P&I
102%
$3,524
Property Taxes
16%
$545
Home Insurance
7%
$250
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming home in Brockton MA - No parties | $2,988 | $209 | 4 | 1 | 0.94 mi |
Spacious Home Near Boston Perfect For Groups! | $5,418 | $379 | 3 | 2.5 | 2.91 mi |
Cozy Modern Escape | Between Boston & Cape Cod | $4,060 | $284 | 3 | 2 | 2.7 mi |
Downtown Brockton Apt < 1 Mi to Local Dining | $3,588 | $251 | 3 | 1 | 1.5 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