Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.54% first-year return on $158k initial cash invested.
-10.54%
Cash On Cash
3.88%
Cap Rate
0.63
DSCR
$4,904
Rent
-$1,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$127k
Closing costs
1%
$6,363
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,904
Total Expenses
$6,289
Mortgage P&I
66%
$3,245
Property Taxes
10%
$470
Home Insurance
4%
$220
HOA
0%
$0
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,226
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Zen Garden w/ Golf, Indoor Games & Theatre | $7,232 | $317 | 4 | 3 | 0.57 mi |
Beautiful 2-storey Home centrally located in Tracy | $5,908 | $259 | 4 | 3 | 2.11 mi |
Spacious 4 bedroom home in a quiet neighborhood | $4,198 | $184 | 4 | 2 | 1.18 mi |
Cheerful & Spacious house to relax and unwind | $6,684 | $293 | 4 | 2.5 | 1.19 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