Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.27% first-year return on $245k initial cash invested.
-17.27%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$5,111
Rent
-$3,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,111
Total Expenses
$8,629
Mortgage P&I
103%
$5,258
Property Taxes
11%
$550
Home Insurance
7%
$368
HOA
0%
$0
Property Management
15%
$767
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,278
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Zen Garden w/ Golf, Indoor Games & Theatre | $6,994 | $315 | 4 | 3 | 0.54 mi |
Beautiful 2-storey Home centrally located in Tracy | $5,440 | $245 | 4 | 3 | 1.93 mi |
Cheerful & Spacious house to relax and unwind | $6,595 | $297 | 4 | 2.5 | 1.32 mi |
Charming & Spacious House in Tracy with RV Parking | $5,129 | $231 | 4 | 3 | 1.43 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