Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.46% first-year return on $231k initial cash invested.
-18.46%
Cash On Cash
1.56%
Cap Rate
0.27
DSCR
$4,030
Rent
-$3,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$197k
Closing costs
1%
$9,848
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,030
Total Expenses
$7,580
Mortgage P&I
116%
$4,667
Property Taxes
16%
$638
Home Insurance
8%
$341
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House on the Hill | $8,459 | $515 | 4 | 1.5 | 0.67 mi |
Nice Condo to Harvard, MIT, Fenway, with parking | $3,269 | $199 | 4 | 1 | 0.59 mi |
Renovated, Victorian, In-Unit Laundry & Kitchen | $3,646 | $222 | 3 | 1 | 0.12 mi |
Charming 3BR, 1BA Near Heart of Boston! | $4,813 | $293 | 3 | 1 | 0.35 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