Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.3% first-year return on $468k initial cash invested.
-23.3%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$7,540
Rent
-$9,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2112k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$468k
Downpayment
20%
$422k
Closing costs
1%
$21,123
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,540
Total Expenses
$16,620
Mortgage P&I
141%
$10,647
Property Taxes
21%
$1,583
Home Insurance
10%
$770
HOA
0%
$0
Property Management
15%
$1,131
CapEx
4%
$302
Vacancy
0%
$0
Maintenance
4%
$302
Other
25%
$1,885
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful single family house built on a hill | $7,399 | $477 | 4 | 2.5 | 1.46 mi |
Explore Boston in style! Dream home, pool, sauna. | $10,673 | $688 | 4 | 4 | 1.95 mi |
Elegant & Spacious~Easy Boston Access! STR-25-22 | $11,402 | $735 | 3 | 3 | 1.05 mi |
Single Family Boston House Great Privacy | $8,129 | $524 | 5 | 3.5 | 1.43 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