Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.31% first-year return on $134k initial cash invested.
-12.31%
Cash On Cash
3.21%
Cap Rate
0.55
DSCR
$4,349
Rent
-$1,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,546
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,349
Total Expenses
$5,728
Mortgage P&I
62%
$2,690
Property Taxes
14%
$623
Home Insurance
5%
$196
HOA
3%
$132
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,087
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 3/2 Home 15 mins from UC Davis & Sac Airport. | $4,620 | $245 | 3 | 2 | 0.83 mi |
Entire Spotless Home Spacious 3BR & Master Suite! | $3,772 | $200 | 3 | 2 | 0.78 mi |
Beautiful Home Woodland CA Near UC Davis & Airport | $6,242 | $331 | 4 | 3 | 1.41 mi |
Spacious Modern 4bed/3bath Home in New Development | $5,016 | $266 | 4 | 3 | 0.24 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