Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.31% first-year return on $136k initial cash invested.
-8.31%
Cash On Cash
4.09%
Cap Rate
0.7
DSCR
$4,362
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$107k
Closing costs
1%
$5,357
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,362
Total Expenses
$5,307
Mortgage P&I
60%
$2,598
Property Taxes
10%
$430
Home Insurance
4%
$187
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous summer Haven with Pool and Sauna | $3,188 | $223 | 4 | 3 | 1.84 mi |
The Lighthouse - 4BR in perfect location | $2,101 | $147 | 4 | 2 | 3.34 mi |
Spacious and Cozy Nest at an afforadble budget! | $6,833 | $478 | 5 | 3 | 3.2 mi |
Spacious and luxurious single house in a upscale community 10mins to UC Davis | $8,091 | $566 | 5 | 3 | 3.23 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