Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.3% first-year return on $155k initial cash invested.
-15.3%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$3,927
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,927
Total Expenses
$5,897
Mortgage P&I
81%
$3,177
Property Taxes
15%
$607
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Yard • Free Parking • WiFi • Workspace | $2,764 | $142 | 3 | 1 | 2.03 mi |
Lodi Cozy Home Stay | $2,939 | $151 | 3 | 2 | 1.37 mi |
Your home away from home. Its a three bedroom home with all the comforts of home. This home is close to Shopping, Downtown Lodi, Wineries, Parks & Lodi Lake. Features top of line mattresses. Home has been fully remodeled for added comfort. | $2,881 | $148 | 3 | 1 | 1.91 mi |
Mid Century | Wineries | Game Room | $3,854 | $198 | 3 | 1 | 1.47 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