Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.65% first-year return on $113k initial cash invested.
-10.65%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$3,821
Rent
-$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,820
Closing costs
1%
$4,541
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,821
Total Expenses
$4,827
Mortgage P&I
59%
$2,253
Property Taxes
4%
$144
Home Insurance
4%
$158
HOA
11%
$438
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
WFH-Friendly Getaway w/ Yard in Manteca! | $3,255 | $139 | 3 | 2 | 3.51 mi |
Quiet country-setting - 3 bedroom home | $3,700 | $158 | 3 | 2 | 2.36 mi |
Manteca LUXX: Spacious 3 bed 2 bath home | $5,223 | $223 | 3 | 2 | 3.48 mi |
Luxe Spacious Custom Single Story Home | $6,698 | $286 | 3 | 3 | 3.11 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