Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.76% first-year return on $190k initial cash invested.
-14.76%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$4,897
Rent
-$2,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$163k
Closing costs
1%
$8,168
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,897
Total Expenses
$7,228
Mortgage P&I
81%
$3,977
Property Taxes
12%
$602
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Casa on K Street in downtown Davis | $6,308 | $305 | 3 | 2 | 0.5 mi |
Quiet 3bd House near UCD with Private Backyard | $5,750 | $278 | 3 | 2.5 | 0.43 mi |
Remodeled single story house Near UC Davis Campus | $3,371 | $163 | 3 | 2 | 0.57 mi |
Spacious Craftsman House in Downtown Davis | $6,495 | $314 | 3 | 3 | 0.52 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