Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.37% first-year return on $269k initial cash invested.
-18.37%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$5,850
Rent
-$4,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$233k
Closing costs
1%
$11,674
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,850
Total Expenses
$9,971
Mortgage P&I
101%
$5,919
Property Taxes
14%
$831
Home Insurance
7%
$413
HOA
0%
$0
Property Management
15%
$878
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,462
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Private Retreat Near Downtown Boston! | $8,202 | $428 | 4 | 2 | 0.78 mi |
Large Cozy House near Moody St, Bentley, Brandeis | $9,198 | $480 | 4 | 2 | 1.89 mi |
Large House KingBed European Look near MoodySt 4BR | $10,233 | $534 | 4 | 2 | 1.98 mi |
Spacious Newton Ranch | $2,817 | $147 | 3 | 3 | 1.04 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