Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.95% first-year return on $597k initial cash invested.
-29.95%
Cash On Cash
-0.44%
Cap Rate
-0.07
DSCR
$2,890
Rent
-$14,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $17,781 expenses = $14,891 out of pocket
Investment Breakdown
|
Purchase Price
$2756k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$597k
Downpayment
20%
$551k
Closing costs
1%
$27,557
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,890
Total Expenses
$17,781
Mortgage P&I
476%
$13,754
Property Taxes
57%
$1,661
Home Insurance
34%
$978
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Apartment 3 Bed/2 Bath | $3,909 | $257 | 3 | 2 | 0.13 mi |
Private Room in Shared Apartment in Brookline | $1,095 | $72 | 3 | 2 | 0.21 mi |
Cozy 3bed/2bath in the Heart of Cambridge | $6,494 | $427 | 3 | 2 | 0.62 mi |
Modern 3BR Escape in Cambridge – Pool, Gym & All the Perks! | $9,505 | $625 | 3 | 2 | 0.65 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