Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.84% first-year return on $178k initial cash invested.
-16.84%
Cash On Cash
1.95%
Cap Rate
0.34
DSCR
$3,786
Rent
-$2,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$147k
Closing costs
1%
$7,328
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,786
Total Expenses
$6,283
Mortgage P&I
93%
$3,539
Property Taxes
17%
$639
Home Insurance
7%
$259
HOA
1%
$30
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxe Spacious Custom Single Story Home | $7,307 | $286 | 3 | 3 | 1.17 mi |
Stunning luxury Custom Single Story Home/nr Golf | $7,818 | $306 | 3 | 3 | 1.2 mi |
Modern and Luxurious home in Manteca | $5,800 | $227 | 4 | 2.5 | 2.08 mi |
Manteca 4br home sleeps 8-CAL King beds, spacious! | $5,084 | $199 | 4 | 2 | 0.69 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