Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.65% first-year return on $226k initial cash invested.
-15.65%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$5,286
Rent
-$2,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$992k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,917
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,286
Total Expenses
$8,236
Mortgage P&I
92%
$4,889
Property Taxes
9%
$464
Home Insurance
7%
$346
HOA
0%
$0
Property Management
15%
$793
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,322
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Perfect & Practical Boston Rental (1,500+ sqft) | $8,211 | $409 | 3 | 2 | 0.16 mi |
“Arboretum Retreat” city of Boston | $6,765 | $337 | 3 | 2 | 0.28 mi |
Charming Boston Single Fam Home Near Commuter Rail | $5,922 | $295 | 3 | 1.5 | 0.14 mi |
Forever Boston-5 mil Fenway, FreePrkg | $5,681 | $283 | 3 | 1 | 0.17 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