Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.09% first-year return on $402k initial cash invested.
-23.09%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$5,855
Rent
-$7,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,855
Total Expenses
$13,586
Mortgage P&I
153%
$8,979
Property Taxes
20%
$1,167
Home Insurance
11%
$630
HOA
0%
$0
Property Management
15%
$878
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,464
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vintage home with modern conveniences | $5,880 | $358 | 4 | 2 | 1.66 mi |
Walk to Transit & Eats! 'Urban Oasis in Newton' | $6,159 | $375 | 3 | 3 | 0.62 mi |
Privately Clean 3B3B in Newton Center Free Parking | $5,814 | $354 | 3 | 3 | 0.99 mi |
Walk to Restaurants & Park - Charming Cottage | $6,422 | $391 | 3 | 2 | 1.27 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