Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.8% first-year return on $126k initial cash invested.
-5.8%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$4,445
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,152
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,445
Total Expenses
$5,055
Mortgage P&I
58%
$2,571
Property Taxes
4%
$198
Home Insurance
3%
$152
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,111
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet country-setting - 3 bedroom home | $3,028 | $158 | 3 | 2 | 1.97 mi |
Modern and Luxurious home in Manteca | $4,350 | $227 | 4 | 2.5 | 2.19 mi |
Luxe Spacious Custom Single Story Home | $5,480 | $286 | 3 | 3 | 1.5 mi |
Stunning luxury Custom Single Story Home/nr Golf | $5,864 | $306 | 3 | 3 | 1.55 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