Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.68% first-year return on $108k initial cash invested.
-4.68%
Cash On Cash
5.06%
Cap Rate
0.86
DSCR
$3,426
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,426
Total Expenses
$3,847
Mortgage P&I
58%
$1,971
Property Taxes
3%
$92
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Comfortable Luxury Stay in Stockton | $2,916 | $141 | 4 | 1 | 1.86 mi |
Insta-Worthy Peaceful Home 4BD,2BA Near University | $5,585 | $270 | 4 | 2 | 1.58 mi |
Quite, clean & cozy 3BR/2B house | $2,441 | $118 | 3 | 2 | 1.71 mi |
Stylish Large Home in Stockton’s Miracle Mile | $3,475 | $168 | 5 | 2 | 1.8 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