Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.49% first-year return on $359k initial cash invested.
-21.49%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$6,392
Rent
-$6,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1594k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$319k
Closing costs
1%
$15,944
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,392
Total Expenses
$12,817
Mortgage P&I
125%
$7,958
Property Taxes
19%
$1,232
Home Insurance
9%
$558
HOA
0%
$0
Property Management
15%
$959
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,598
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Explore Boston in style! Dream home (STR-26-3) | $11,685 | $686 | 3 | 4 | 1.24 mi |
Privately Clean 3B3B in Newton Center Free Parking | $6,030 | $354 | 3 | 3 | 0.46 mi |
Walk to Transit & Eats! 'Urban Oasis in Newton' | $6,388 | $375 | 3 | 3 | 0.97 mi |
Elegant & Spacious~Easy Boston Access! STR-25-22 | $12,520 | $735 | 3 | 3 | 1.68 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