Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.7% first-year return on $141k initial cash invested.
-12.7%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$3,753
Rent
-$1,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,880
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$5,250
Mortgage P&I
77%
$2,874
Property Taxes
10%
$365
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3 bedroom home | Walkable | Pets Welcome | $4,208 | $261 | 3 | 3.5 | 0.53 mi |
Cozy 3BR Cottage | Wine&Roses | Downtown | $4,417 | $274 | 3 | 2 | 0.21 mi |
Spacious Wine Country Home: 1 Mi to Downtown Lodi! | $4,095 | $254 | 3 | 2 | 0.07 mi |
Gem located in Fairmont Park! | $3,998 | $248 | 3 | 2 | 0.15 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