Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.12% first-year return on $129k initial cash invested.
-9.12%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$4,087
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,990
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,087
Total Expenses
$5,067
Mortgage P&I
60%
$2,464
Property Taxes
11%
$467
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,022
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Updated Home in Suburbs - 10 Mi to Dtwn Stockton! | $4,130 | $219 | 4 | 2 | 1.34 mi |
Luxury | 12 people | Smart Tech | 4bd & 3ba | $5,846 | $310 | 4 | 3 | 0.63 mi |
The Modern + Cabin Retreat | $4,601 | $244 | 4 | 2.5 | 1.68 mi |
Perfect Choice 3+2 Home in North Stockton, CA | $3,659 | $194 | 3 | 2 | 1.39 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