Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.1% first-year return on $304k initial cash invested.
-23.1%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$4,952
Rent
-$5,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$266k
Closing costs
1%
$13,317
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,952
Total Expenses
$10,798
Mortgage P&I
133%
$6,610
Property Taxes
27%
$1,328
Home Insurance
10%
$483
HOA
0%
$0
Property Management
15%
$743
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,238
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Salma Plan: 4BR/3.5BA, 2600 Sq Ft, Near Campus | $6,881 | $404 | 4 | 3.5 | 0.55 mi |
The Ayla Plan: 4BR/3.5BA, 2600 Sq Ft, Near Campus | $7,137 | $419 | 4 | 3.5 | 0.57 mi |
Central Davis Retreat-Perfect for Families/Groups | $6,064 | $356 | 4 | 2 | 0.35 mi |
A Davis Retreat: Cozy & Central | $6,473 | $380 | 3 | 2 | 0.54 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