Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.82% first-year return on $392k initial cash invested.
-17.82%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$8,839
Rent
-$5,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$350k
Closing costs
1%
$17,523
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,839
Total Expenses
$14,659
Mortgage P&I
99%
$8,793
Property Taxes
11%
$992
Home Insurance
7%
$630
HOA
0%
$0
Property Management
15%
$1,326
CapEx
4%
$354
Vacancy
0%
$0
Maintenance
4%
$354
Other
25%
$2,210
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
30+ days. New Luxury townhouse, 6 miles to Boston | $11,008 | $517 | 4 | 3.5 | 0.99 mi |
30+ days. 6 miles from Boston Luxury Townhouse. | $8,793 | $413 | 4 | 3.5 | 1.02 mi |
Luxury large house minutes to Cambridge and Boston | $12,541 | $589 | 4 | 3 | 0.25 mi |
Bright, Pet-Friendly Home 1.5mi to Harvard, Boston | $11,029 | $518 | 5 | 4 | 1.88 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