Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.76% first-year return on $164k initial cash invested.
-9.76%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$5,320
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,661
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,320
Total Expenses
$6,653
Mortgage P&I
63%
$3,333
Property Taxes
10%
$518
Home Insurance
5%
$248
HOA
0%
$0
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,330
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious,brand new 4-bedroom house, sleeping upto 12 in Lodi with AC,heat &WiFi. | $6,658 | $371 | 4 | 3.5 | 0.37 mi |
Lodi Grape Escape | $5,240 | $292 | 4 | 2.5 | 0.42 mi |
Spacious 5 Bedroom Home in Lodi Wine Country | $6,676 | $372 | 5 | 3 | 0.4 mi |
Casa de Lodi - Cozy Home Close to Vineyards | $4,307 | $240 | 4 | 3 | 0.6 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