Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.35% first-year return on $128k initial cash invested.
-10.35%
Cash On Cash
3.78%
Cap Rate
0.65
DSCR
$4,472
Rent
-$1,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$4,472
Total Expenses
$5,572
Mortgage P&I
59%
$2,654
Property Taxes
13%
$579
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Feel Like Home in Well-Appointed 2BR near Boston | $3,589 | $171 | 2 | 1 | 0.1 mi |
Newly renovated Condo | $5,247 | $250 | 2 | 1 | 0.68 mi |
Brand New, Beautiful 2 BR Townhouse w/Parking! | $4,953 | $236 | 2 | 1.5 | 0.32 mi |
Recently Renovated 2 BR Close to Boston w/Parking! | $5,667 | $270 | 2 | 1.5 | 0.32 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