Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.03% first-year return on $167k initial cash invested.
-12.03%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$5,421
Rent
-$1,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,093
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,421
Total Expenses
$7,095
Mortgage P&I
65%
$3,510
Property Taxes
13%
$729
Home Insurance
5%
$254
HOA
0%
$0
Property Management
15%
$813
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,355
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Family Home in So. Davis | $10,317 | $530 | 4 | 3.5 | 0.51 mi |
WanderLostDavis - Charming 2bd/2ba with Yard | $5,626 | $289 | 2 | 2 | 0.11 mi |
Lemontree House: Chic Davis 3BR Gem | $3,757 | $193 | 3 | 2 | 0.39 mi |
Lux 4BR Retreat Pool Hot Tub 2 Kings 2 queens | $8,040 | $413 | 4 | 2 | 0.63 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