Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.66% first-year return on $341k initial cash invested.
-23.66%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$5,434
Rent
-$6,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1540k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$308k
Closing costs
1%
$15,397
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,434
Total Expenses
$12,164
Mortgage P&I
143%
$7,760
Property Taxes
23%
$1,237
Home Insurance
10%
$560
HOA
0%
$0
Property Management
15%
$815
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,358
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Perfect & Practical Boston Rental (1,500+ sqft) | $7,410 | $406 | 3 | 2 | 1.54 mi |
“Arboretum Retreat” city of Boston | $6,169 | $338 | 3 | 2 | 1.65 mi |
Charming Boston Single Fam Home Near Commuter Rail | $5,402 | $296 | 3 | 1.5 | 1.33 mi |
Bright & Spacious Boston (Free Street Parking) | $4,380 | $240 | 3 | 1 | 0.81 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