Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.3% first-year return on $283k initial cash invested.
-16.3%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$6,738
Rent
-$3,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$246k
Closing costs
1%
$12,316
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,738
Total Expenses
$10,578
Mortgage P&I
90%
$6,090
Property Taxes
12%
$815
Home Insurance
7%
$438
HOA
0%
$0
Property Management
15%
$1,011
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,684
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Salma Plan: 4BR/3.5BA, 2600 Sq Ft, Near Campus | $8,079 | $415 | 4 | 3.5 | 2 mi |
The Ayla Plan: 4BR/3.5BA, 2600 Sq Ft, Near Campus | $8,293 | $426 | 4 | 3.5 | 2 mi |
Modern Family Home in So. Davis | $10,317 | $530 | 4 | 3.5 | 1.63 mi |
Central Davis: 1 mile to UCD walk/bike everywhere! | $6,132 | $315 | 4 | 2.5 | 1.67 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