Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.48% first-year return on $67,866 initial cash invested.
-12.48%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$1,765
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,866
Downpayment
20%
$58,920
Closing costs
1%
$2,946
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$1,765
Total Expenses
$2,471
Mortgage P&I
82%
$1,452
Property Taxes
4%
$66
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Low cleaning fee! 2 Bedrooms, 1 king, 1 queen bed | $1,789 | $105 | 2 | 1 | 3.63 mi |
Apartment in Manteca | $1,618 | $95 | 1 | 1 | 0.67 mi |
California dreamin' | $2,197 | $129 | 1 | 1 | 2.7 mi |
Modern Cozy Studio w/ Private Entry | $2,419 | $142 | 1 | 1 | 0.94 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