Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.77% first-year return on $69,141 initial cash invested.
-9.77%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$2,044
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,141
Downpayment
20%
$54,420
Closing costs
1%
$2,721
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,044
Total Expenses
$2,607
Mortgage P&I
66%
$1,350
Property Taxes
9%
$179
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Place to Rest | $2,568 | $126 | 2 | 1 | 2 mi |
happy little corner 1020 | $2,446 | $120 | 2 | 1 | 2.17 mi |
The acacia stay 1018 | $2,160 | $106 | 2 | 1 | 2.18 mi |
Cozy country home stay in Stockton | $1,855 | $91 | 2 | 1 | 0.84 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