Unlock all features! Tap here to upgrade
47 Stoney Pond Circle, Marstons Mills, MA 02648
3 beds • 3 baths • 2704 sqft
$1,039,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.97% first-year return on $236k initial cash invested.
-20.97%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$4,350
Rent
-$4,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,392
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,350
Total Expenses
$8,479
Mortgage P&I
122%
$5,303
Property Taxes
16%
$714
Home Insurance
9%
$374
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088