Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.1% first-year return on $207k initial cash invested.
-19.1%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$3,971
Rent
-$3,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,008
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,971
Total Expenses
$7,269
Mortgage P&I
111%
$4,411
Property Taxes
16%
$627
Home Insurance
8%
$324
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Home in Lodi | $5,576 | $291 | 3 | 2 | 2.16 mi |
Modern 3BR Near Downtown - Games | $5,001 | $261 | 3 | 2 | 2.06 mi |
Pet Friendly Home: Coffee Bar-Game Room-Central | $3,967 | $207 | 3 | 2 | 1.61 mi |
Contemporary Home close to bike trail, town, and countryside | $2,223 | $116 | 3 | 2.5 | 2.14 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