Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.29% first-year return on $407k initial cash invested.
-26.29%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$5,157
Rent
-$8,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1853k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$371k
Closing costs
1%
$18,531
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,157
Total Expenses
$14,076
Mortgage P&I
177%
$9,127
Property Taxes
28%
$1,437
Home Insurance
13%
$662
HOA
7%
$375
Property Management
15%
$774
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,289
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Live on Newport Back Bay | $6,662 | $296 | 3 | 3 | 0.39 mi |
Sweeping Views of Back Bay Available 30+ Nights | $8,283 | $368 | 3 | 2.5 | 0.71 mi |
Luxury Coastal Chic 2 Bedroom Condominium | $4,232 | $188 | 2 | 1 | 0.58 mi |
The perfect condo | $4,097 | $182 | 2 | 1 | 0.63 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