Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.68% first-year return on $176k initial cash invested.
-14.68%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$4,794
Rent
-$2,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,794
Total Expenses
$6,946
Mortgage P&I
77%
$3,708
Property Taxes
14%
$675
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$719
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,198
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bright & Spacious Boston (Free Street Parking) | $5,168 | $236 | 3 | 1 | 0.2 mi |
European, rustic 3 bed/2bath-5 miles to Copley Sq | $5,979 | $273 | 3 | 1 | 0.61 mi |
Spacious & Peaceful 2BR in Boston w/ Free Parking | $4,533 | $207 | 2 | 1 | 0.32 mi |
25A1 | The Alameda 1 | 2BR 1B w/AC & W/D | Private | $2,781 | $127 | 2 | 1 | 0.55 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