Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.36% first-year return on $669k initial cash invested.
-26.36%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$7,264
Rent
-$14,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3072k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$669k
Downpayment
20%
$614k
Closing costs
1%
$30,715
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,264
Total Expenses
$21,959
Mortgage P&I
213%
$15,481
Property Taxes
26%
$1,872
Home Insurance
15%
$1,118
HOA
0%
$0
Property Management
15%
$1,090
CapEx
4%
$291
Vacancy
0%
$0
Maintenance
4%
$291
Other
25%
$1,816
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Explore Boston in style! Dream home, pool, sauna. | $10,882 | $688 | 4 | 4 | 1.44 mi |
Single Family Boston House Great Privacy | $8,288 | $524 | 5 | 3.5 | 1.12 mi |
Elegant & Spacious~Easy Boston Access! STR-25-22 | $11,625 | $735 | 3 | 3 | 1.11 mi |
3BR Home w/ Deck: Walkable to Transit & Eateries | $6,342 | $401 | 3 | 3 | 2.39 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