Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.45% first-year return on $212k initial cash invested.
-12.45%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$5,956
Rent
-$2,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,956
Total Expenses
$8,158
Mortgage P&I
77%
$4,560
Property Taxes
7%
$416
Home Insurance
5%
$324
HOA
0%
$0
Property Management
15%
$893
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,489
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Perfect & Practical Boston Rental (1,500+ sqft) | $7,962 | $409 | 3 | 2 | 0.5 mi |
“Arboretum Retreat” city of Boston | $6,560 | $337 | 3 | 2 | 0.64 mi |
Charming Boston Single Fam Home Near Commuter Rail | $5,743 | $295 | 3 | 1.5 | 0.24 mi |
European, rustic 3 bed/2bath-5 miles to Copley Sq | $5,314 | $273 | 3 | 1 | 0.37 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