Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.38% first-year return on $273k initial cash invested.
-19.38%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$5,264
Rent
-$4,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$237k
Closing costs
1%
$11,850
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,264
Total Expenses
$9,670
Mortgage P&I
111%
$5,832
Property Taxes
17%
$895
Home Insurance
8%
$415
HOA
0%
$0
Property Management
15%
$790
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,316
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Nice Townhouse near Boston college, Harvard, MIT | $4,073 | $206 | 4 | 1 | 0.52 mi |
Charming 3BR, 1BA Near Heart of Boston! | $5,654 | $286 | 3 | 1 | 0.36 mi |
3BR w Parking - 15m drive to Cambridge/Boston | $3,677 | $186 | 3 | 1 | 0.42 mi |
Absolutely Gorgeous 3 Bedroom Close to Boston | $6,920 | $350 | 3 | 1 | 0.45 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