Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.52% first-year return on $818k initial cash invested.
-30.52%
Cash On Cash
-0.43%
Cap Rate
-0.07
DSCR
$6,286
Rent
-$20,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3808k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$818k
Downpayment
20%
$762k
Closing costs
1%
$38,075
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,286
Total Expenses
$27,077
Mortgage P&I
305%
$19,191
Property Taxes
55%
$3,469
Home Insurance
22%
$1,400
HOA
0%
$0
Property Management
15%
$943
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,572
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant & Spacious~Easy Boston Access! STR-25-22 | $16,097 | $735 | 3 | 3 | 1.5 mi |
Spacious Home In Boston - Brighton with Pool Table | $6,132 | $280 | 3 | 2 | 1.02 mi |
109S2 | The Strathmore 2 | 3BR 2B w/AC | Bi-Level | $3,197 | $146 | 3 | 2 | 1.14 mi |
BC/BU - Beautifully Renovated Penthouse 3-BR/2-BA | $8,629 | $394 | 3 | 2 | 1.31 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