Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.05% first-year return on $500k initial cash invested.
-27.05%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$5,690
Rent
-$11,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2293k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$500k
Downpayment
20%
$459k
Closing costs
1%
$22,930
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,690
Total Expenses
$16,952
Mortgage P&I
203%
$11,557
Property Taxes
32%
$1,841
Home Insurance
14%
$822
HOA
0%
$0
Property Management
15%
$854
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,422
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Privately Clean 3B3B in Newton Center Free Parking | $6,688 | $349 | 3 | 3 | 1.08 mi |
Luxury Massive Penthouse in Watertown 8123 | $6,266 | $327 | 3 | 3 | 1.91 mi |
Spacious Newton Ranch | $2,855 | $149 | 3 | 3 | 1.91 mi |
30+ days. 6 miles from Boston Luxury Townhouse. | $8,412 | $439 | 4 | 3.5 | 1.51 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