Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.97% first-year return on $218k initial cash invested.
-14.97%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$6,094
Rent
-$2,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,544
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,094
Total Expenses
$8,819
Mortgage P&I
77%
$4,705
Property Taxes
14%
$856
Home Insurance
5%
$332
HOA
0%
$0
Property Management
15%
$914
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,524
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Perfect & Practical Boston Rental (1,500+ sqft) | $8,086 | $409 | 3 | 2 | 0.18 mi |
“Arboretum Retreat” city of Boston | $6,663 | $337 | 3 | 2 | 0.32 mi |
Charming Boston Single Fam Home Near Commuter Rail | $5,832 | $295 | 3 | 1.5 | 0.08 mi |
Forever Boston-5 mil Fenway, FreePrkg | $5,595 | $283 | 3 | 1 | 0.18 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