Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.49% first-year return on $629k initial cash invested.
-26.49%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$5,475
Rent
-$13,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2880k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$629k
Downpayment
20%
$576k
Closing costs
1%
$28,803
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,475
Total Expenses
$19,357
Mortgage P&I
270%
$14,797
Property Taxes
24%
$1,302
Home Insurance
12%
$630
HOA
0%
$0
Property Management
15%
$821
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,369
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vintage home with modern conveniences | $6,425 | $358 | 4 | 2 | 1.52 mi |
Spacious Private Retreat Near Downtown Boston! | $7,681 | $428 | 4 | 2 | 1.81 mi |
Spacious Newton Ranch | $2,638 | $147 | 3 | 3 | 0.47 mi |
Walk to Transit & Eats! 'Urban Oasis in Newton' | $6,748 | $376 | 3 | 3 | 0.94 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