Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.05% first-year return on $311k initial cash invested.
-19.05%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$6,852
Rent
-$4,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,852
Total Expenses
$11,789
Mortgage P&I
103%
$7,031
Property Taxes
14%
$981
Home Insurance
7%
$488
HOA
0%
$0
Property Management
15%
$1,028
CapEx
4%
$274
Vacancy
0%
$0
Maintenance
4%
$274
Other
25%
$1,713
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Privately Clean 3B3B in Newton Center Free Parking | $6,900 | $349 | 3 | 3 | 0.87 mi |
3BR Home w/ Deck: Walkable to Transit & Eateries | $7,928 | $401 | 3 | 3 | 0.93 mi |
Elegant & Spacious~Easy Boston Access! STR-25-22 | $14,532 | $735 | 3 | 3 | 1.14 mi |
Spacious Newton Ranch | $2,946 | $149 | 3 | 3 | 1.36 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