Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.35% first-year return on $274k initial cash invested.
-20.35%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$5,121
Rent
-$4,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$243k
Closing costs
1%
$12,169
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,121
Total Expenses
$9,761
Mortgage P&I
119%
$6,073
Property Taxes
15%
$792
Home Insurance
9%
$438
HOA
0%
$0
Property Management
15%
$768
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,280
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Boston Single Fam Home Near Commuter Rail | $6,073 | $298 | 3 | 1.5 | 0.47 mi |
European, rustic 3 bed/2bath-5 miles to Copley Sq | $5,584 | $274 | 3 | 1 | 0.52 mi |
Bright & Spacious Boston (Firepit & Free Parking) | $4,850 | $238 | 3 | 1 | 0.6 mi |
The Red Door Carriage House | $6,318 | $310 | 2 | 2 | 0.47 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