Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.18% first-year return on $299k initial cash invested.
-24.18%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$4,209
Rent
-$6,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,209 income − $10,232 expenses = $6,023 out of pocket
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$273k
Closing costs
1%
$13,661
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$4,209
Total Expenses
$10,232
Mortgage P&I
162%
$6,818
Property Taxes
22%
$914
Home Insurance
11%
$481
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Homey 2B2B Apt with One free Parking Spot | $10,403 | $475 | 2 | 2 | 0.34 mi |
Fenway Cultural, 2 bed 2 bath Near Hospital | $8,935 | $408 | 2 | 2 | 0.37 mi |
New Luxury 2B2B Apt. One Free Parking Spot | $8,278 | $378 | 2 | 2 | 0.39 mi |
Luxury 2BR 2BA apt Fenway Boston Near Hospital | $11,498 | $525 | 2 | 2 | 0.41 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