Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.16% first-year return on $380k initial cash invested.
-20.16%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$7,522
Rent
-$6,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1694k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$339k
Closing costs
1%
$16,939
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,522
Total Expenses
$13,902
Mortgage P&I
114%
$8,538
Property Taxes
15%
$1,142
Home Insurance
8%
$612
HOA
0%
$0
Property Management
15%
$1,128
CapEx
4%
$301
Vacancy
0%
$0
Maintenance
4%
$301
Other
25%
$1,880
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful single family house built on a hill | $7,835 | $477 | 4 | 2.5 | 0.77 mi |
City's Hippest Neighborhood! | $11,284 | $687 | 4 | 2.5 | 2.03 mi |
Single Family Boston House Great Privacy | $8,607 | $524 | 5 | 3.5 | 1.34 mi |
Elegant & Spacious~Easy Boston Access! STR-25-22 | $12,072 | $735 | 3 | 3 | 1.73 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