Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.96% first-year return on $444k initial cash invested.
-19.96%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$7,995
Rent
-$7,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$444k
Downpayment
20%
$400k
Closing costs
1%
$19,990
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,995
Total Expenses
$15,378
Mortgage P&I
128%
$10,269
Property Taxes
5%
$404
Home Insurance
9%
$700
HOA
2%
$167
Property Management
15%
$1,199
CapEx
4%
$320
Vacancy
0%
$0
Maintenance
4%
$320
Other
25%
$1,999
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
30+ days. New Luxury townhouse, 6 miles to Boston | $10,693 | $517 | 4 | 3.5 | 0.23 mi |
30+ days. 6 miles from Boston Luxury Townhouse. | $8,542 | $413 | 4 | 3.5 | 0.26 mi |
Luxury large house minutes to Cambridge and Boston | $12,182 | $589 | 4 | 3 | 0.97 mi |
Boston's Luxury Home: Pet-Friendly, 4BR, Sleeps 10 | $11,541 | $558 | 4 | 3 | 1.91 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