Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.36% first-year return on $88,230 initial cash invested.
-9.36%
Cash On Cash
3.91%
Cap Rate
0.67
DSCR
$2,807
Rent
-$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,230
Downpayment
20%
$72,600
Closing costs
1%
$3,630
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,807
Total Expenses
$3,495
Mortgage P&I
63%
$1,760
Property Taxes
9%
$258
Home Insurance
5%
$130
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Zen Den | Parking | 15 min to UCD & Airport | $3,941 | $209 | 2 | 1 | 0.8 mi |
Entire Guest Home Woodland CA Near UCDavis Airport | $3,470 | $184 | 2 | 1 | 0.78 mi |
2 BR Aura Abode | Parking | 15 Min to UCD/Airport | $3,206 | $170 | 2 | 1 | 0.87 mi |
Cozy Cottage for Family and Pets | $2,904 | $154 | 2 | 1 | 1.16 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