Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.66% first-year return on $253k initial cash invested.
-14.66%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$6,772
Rent
-$3,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1091k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$218k
Closing costs
1%
$10,909
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,772
Total Expenses
$9,864
Mortgage P&I
79%
$5,378
Property Taxes
13%
$852
Home Insurance
6%
$383
HOA
0%
$0
Property Management
15%
$1,016
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,693
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful single family house built on a hill | $6,950 | $476 | 4 | 2.5 | 1.07 mi |
Elegant & Spacious~Easy Boston Access! STR-25-22 | $10,731 | $735 | 3 | 3 | 1.86 mi |
Single Family Boston House Great Privacy | $7,826 | $536 | 5 | 3.5 | 0.63 mi |
W.R. Duplex apt flrs 2 and 3 sleeps 10 Boston | $8,351 | $572 | 5 | 2 | 0.81 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