Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.16% first-year return on $376k initial cash invested.
-23.16%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$6,435
Rent
-$7,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$335k
Closing costs
1%
$16,752
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,435
Total Expenses
$13,688
Mortgage P&I
134%
$8,606
Property Taxes
22%
$1,399
Home Insurance
9%
$595
HOA
0%
$0
Property Management
15%
$965
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,609
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
30+ days. 6 miles from Boston Luxury Townhouse. | $8,542 | $413 | 4 | 3.5 | 1.6 mi |
30+ days. New Luxury townhouse, 6 miles to Boston | $10,693 | $517 | 4 | 3.5 | 1.6 mi |
Large bright duplex,4 bedrooms, free parking! | $11,107 | $537 | 4 | 2 | 1.28 mi |
Comfortable house w garden and parking, close to T | $4,881 | $236 | 4 | 2 | 1.33 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