Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.13% first-year return on $299k initial cash invested.
-22.13%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$5,197
Rent
-$5,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$5,197
Total Expenses
$10,708
Mortgage P&I
131%
$6,818
Property Taxes
18%
$914
Home Insurance
9%
$481
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,299
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Luxury 2B2B Apt. One Free Parking Spot | $8,525 | $364 | 2 | 2 | 0.39 mi |
Luxury 2BR 2BA apt Fenway Boston Near Hospital | $12,624 | $539 | 2 | 2 | 0.41 mi |
New Spacious 2B2B Apartment, One Free Parking Spot | $7,659 | $327 | 2 | 2 | 0.45 mi |
Updated 2BR, 2bath apartment, minutes from Boston | $6,534 | $279 | 2 | 2 | 0.62 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