Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.37% first-year return on $142k initial cash invested.
-13.37%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$4,054
Rent
-$1,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,907
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,054
Total Expenses
$5,637
Mortgage P&I
71%
$2,880
Property Taxes
12%
$469
Home Insurance
5%
$209
HOA
3%
$133
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
V.i.p Class Two ~ Real Comfort ~ 3 Bedrooms | $4,383 | $262 | 3 | 2.5 | 0.69 mi |
Stylish Lodi Wine Country Retreat w/ Private Patio | $3,747 | $224 | 3 | 3 | 0.68 mi |
Whole home in Zinfandel Country | $5,956 | $356 | 4 | 2 | 0.6 mi |
V.i.p Class One ~ Real Comfort ~ 3 Bedrooms AirBNB | $4,266 | $255 | 3 | 2 | 0.68 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