Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.18% first-year return on $256k initial cash invested.
-20.18%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$5,010
Rent
-$4,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$221k
Closing costs
1%
$11,059
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,010
Total Expenses
$9,319
Mortgage P&I
109%
$5,469
Property Taxes
19%
$963
Home Insurance
8%
$402
HOA
2%
$81
Property Management
15%
$752
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,252
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central Davis Retreat-Perfect for Families/Groups | $6,200 | $364 | 4 | 2 | 1.77 mi |
Modern and Clean Deluxe Retreat | $6,728 | $395 | 4 | 3 | 0.4 mi |
Modern Village Homes House | $4,548 | $267 | 4 | 3 | 0.65 mi |
A Davis Retreat: Cozy & Central | $6,490 | $381 | 3 | 2 | 1.58 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