Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
4100 Chiles Road
Davis, CA 95618
Asking Price
$18.00M
Asset Type
Hotel Hospitality
Class
Class B
What's Special
The Prodigy Hotel + NNN Retail <ul><li>3.39 Acres in Supply-Constrained Davis, CA - Two contiguous parcels totaling 147,668 SF — rare large-format land in a California university city where new commercial sites are extremely limited.</li><li>Operating Hotel Income at Close - The Prodigy Hotel is fully operational at purchase, generating revenue from day one while a buyer completes planning, entitlements or conversion work.</li><li>I-80 Frontage & Pylon Signage - Freeway-visible location with direct Chiles Rd / Richards Blv
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
0.44%
DSCR
0.07
Underwater
Cash-on-Cash
-18.31%
Monthly Payment
$89,054.179
Annual Cash Flow
$-988,650.146