Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.32% first-year return on $660k initial cash invested.
-26.32%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$7,231
Rent
-$14,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3027k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$660k
Downpayment
20%
$605k
Closing costs
1%
$30,271
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,231
Total Expenses
$21,699
Mortgage P&I
214%
$15,506
Property Taxes
26%
$1,847
Home Insurance
12%
$875
HOA
0%
$0
Property Management
15%
$1,085
CapEx
4%
$289
Vacancy
0%
$0
Maintenance
4%
$289
Other
25%
$1,808
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Boston-Brookline Penthouse | Rare 4BR+4BA | $9,804 | $474 | 4 | 4 | 1.37 mi |
Modern Brookline Family Home | $6,370 | $308 | 4 | 4 | 1.94 mi |
Pretzel Factory Loft w/Peloton | $13,630 | $659 | 4 | 3.5 | 1.54 mi |
Luxurious Townhouse Close to Coolidge Corner | $12,141 | $587 | 4 | 2.5 | 0.85 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