Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.49% first-year return on $161k initial cash invested.
-9.49%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$5,383
Rent
-$1,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$131k
Closing costs
1%
$6,543
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,383
Total Expenses
$6,659
Mortgage P&I
60%
$3,222
Property Taxes
12%
$621
Home Insurance
4%
$233
HOA
0%
$0
Property Management
15%
$807
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,346
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Zen Garden w/ Golf, Indoor Games & Theatre | $7,378 | $315 | 4 | 3 | 1.04 mi |
Beautiful 2-storey Home centrally located in Tracy | $5,738 | $245 | 4 | 3 | 1.43 mi |
Charming & Spacious House in Tracy with RV Parking | $5,410 | $231 | 4 | 3 | 1.6 mi |
4BR Getaway Tracy | 2 Min to Hwy | Monthly Deals | $5,832 | $249 | 4 | 2.5 | 1.94 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