Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14% first-year return on $313k initial cash invested.
-14%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$8,970
Rent
-$3,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$275k
Closing costs
1%
$13,754
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,970
Total Expenses
$12,621
Mortgage P&I
77%
$6,865
Property Taxes
11%
$960
Home Insurance
5%
$490
HOA
0%
$0
Property Management
15%
$1,346
CapEx
4%
$359
Vacancy
0%
$0
Maintenance
4%
$359
Other
25%
$2,242
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Boston's Luxury Home: Pet-Friendly, 4BR, Sleeps 10 | $11,147 | $547 | 4 | 3 | 1.33 mi |
30+ days. 6 miles from Boston Luxury Townhouse. | $8,009 | $393 | 4 | 3.5 | 1.28 mi |
30+ days. New Luxury townhouse, 6 miles to Boston | $10,536 | $517 | 4 | 3.5 | 1.3 mi |
Large Cozy House near Moody St, Bentley, Brandeis | $9,945 | $488 | 4 | 2 | 1.07 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