Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.16% first-year return on $142k initial cash invested.
-14.16%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$3,855
Rent
-$1,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,855
Total Expenses
$5,530
Mortgage P&I
77%
$2,952
Property Taxes
14%
$522
Home Insurance
5%
$206
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3-4 Bd Loft, Monthly discounted rates avail (Ask) | $4,166 | $165 | 3 | 2.5 | 0.75 mi |
Entire modern Tracy home | $6,084 | $241 | 3 | 2.5 | 1.82 mi |
Newly Remolded Cozy Single Story | $5,605 | $222 | 3 | 2 | 0.52 mi |
Relocation Speaclist Newly Remolded Single Story | $5,403 | $214 | 3 | 2 | 0.59 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