Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.55% first-year return on $134k initial cash invested.
-14.55%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$3,194
Rent
-$1,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$116k
Closing costs
1%
$5,812
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,194
Total Expenses
$4,819
Mortgage P&I
90%
$2,876
Property Taxes
6%
$200
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 2B1B Downtown House With Rose Garden | $3,217 | $141 | 2 | 1 | 0.31 mi |
CA Bungalow near UCD Campus | $2,167 | $95 | 2 | 1 | 0.62 mi |
Old-meets-new cottage | $4,106 | $180 | 2 | 1 | 0.22 mi |
Downtown Davis Designer Bungalow | $4,243 | $186 | 2 | 1 | 0.6 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