Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.96% first-year return on $169k initial cash invested.
-20.96%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$3,334
Rent
-$2,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$150k
Closing costs
1%
$7,477
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,334
Total Expenses
$6,286
Mortgage P&I
113%
$3,769
Property Taxes
14%
$451
Home Insurance
8%
$266
HOA
6%
$200
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lathrop Perfection: 3bed2Bath Home, Prime Location | $4,517 | $225 | 3 | 2 | 1.82 mi |
Luxe Spacious Custom Single Story Home | $5,741 | $286 | 3 | 3 | 1.96 mi |
Stunning luxury Custom Single Story Home/nr Golf | $6,143 | $306 | 3 | 3 | 2 mi |
Beautiful, Comfortable and Spacious House | $3,634 | $181 | 3 | 2.5 | 0.45 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