Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.34% first-year return on $241k initial cash invested.
-11.34%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$7,318
Rent
-$2,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1032k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$206k
Closing costs
1%
$10,322
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,318
Total Expenses
$9,594
Mortgage P&I
70%
$5,124
Property Taxes
8%
$583
Home Insurance
5%
$373
HOA
0%
$0
Property Management
15%
$1,098
CapEx
4%
$293
Vacancy
0%
$0
Maintenance
4%
$293
Other
25%
$1,830
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central Davis: 1 mile to UCD walk/bike everywhere! | $6,611 | $315 | 4 | 2.5 | 2.09 mi |
Charming 4-bedroom Fully Furnished House in Davis with AC | $5,079 | $242 | 4 | 2 | 0.98 mi |
Modern Family Home in So. Davis | $11,123 | $530 | 4 | 3.5 | 0.41 mi |
Lux 4BR Retreat Pool Hot Tub 2 Kings 2 queens | $9,025 | $430 | 4 | 2 | 0.29 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