Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.32% first-year return on $274k initial cash invested.
-21.32%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$4,696
Rent
-$4,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,696 income − $9,557 expenses = $4,861 out of pocket
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
$4,696
Total Expenses
$9,557
Mortgage P&I
129%
$6,073
Property Taxes
17%
$792
Home Insurance
9%
$438
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Welcome to West End Deluxe Suite!!! | $6,906 | $344 | 3 | 2 | 0.66 mi |
Charming Boston Single Fam Home Near Commuter Rail | $6,103 | $304 | 3 | 1.5 | 0.47 mi |
25A2 | The Alameda 2 | 2BR 1BA w/AC & WD | Private | $2,610 | $130 | 3 | 1 | 0.3 mi |
Charming 3BR Boston Stay Garage + EV + Pool Table | $7,127 | $355 | 3 | 1 | 0.38 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