Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.08% first-year return on $399k initial cash invested.
-23.08%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$6,180
Rent
-$7,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1787k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$357k
Closing costs
1%
$17,869
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,180
Total Expenses
$13,860
Mortgage P&I
144%
$8,918
Property Taxes
22%
$1,346
Home Insurance
10%
$630
HOA
0%
$0
Property Management
15%
$927
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,545
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vintage home with modern conveniences | $6,207 | $358 | 4 | 2 | 1.58 mi |
Spacious Private Retreat Near Downtown Boston! | $7,386 | $426 | 4 | 2 | 1.66 mi |
Explore Boston in style! Dream home (STR-26-3) | $11,894 | $686 | 3 | 4 | 1.96 mi |
Walk to Transit & Eats! 'Urban Oasis in Newton' | $6,502 | $375 | 3 | 3 | 1.1 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