Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.27% first-year return on $129k initial cash invested.
-11.27%
Cash On Cash
3.42%
Cap Rate
0.59
DSCR
$3,745
Rent
-$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,309
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,745
Total Expenses
$4,961
Mortgage P&I
69%
$2,578
Property Taxes
11%
$400
Home Insurance
5%
$185
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Modern Escape | Between Boston & Cape Cod | $4,751 | $284 | 3 | 2 | 0.93 mi |
Spacious Home Near Boston Perfect For Groups! | $6,340 | $379 | 3 | 2.5 | 1.64 mi |
Hidden Gem Lake House 3BR, 2.5BA | $6,725 | $402 | 3 | 2.5 | 1.84 mi |
Lovely Home - Relaxing- many Amenities & Pool | $6,892 | $412 | 3 | 3 | 1.87 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