Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.39% first-year return on $207k initial cash invested.
-25.39%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$4,081
Rent
-$4,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,983
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,081
Total Expenses
$8,454
Mortgage P&I
107%
$4,353
Property Taxes
44%
$1,812
Home Insurance
8%
$331
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious. Close to Great Wolf. Ideal for Families! | $5,585 | $270 | 3 | 2 | 1.81 mi |
Luxury Home in Lathrop | $3,268 | $158 | 3 | 3 | 1.73 mi |
Stunning River Islands Home Near Lake & Boat House | $4,364 | $211 | 3 | 2.5 | 1.79 mi |
River Island Retreat | $4,219 | $204 | 3 | 2.5 | 2.15 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