Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.21% first-year return on $154k initial cash invested.
-10.21%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$4,596
Rent
-$1,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,596
Total Expenses
$5,910
Mortgage P&I
70%
$3,237
Property Taxes
5%
$239
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,149
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 3BR House Family Friendly Fast Wi-Fi | $3,028 | $158 | 3 | 2 | 0.68 mi |
3 bedrooms 3 beds 2 baths | $3,890 | $203 | 3 | 2 | 1.62 mi |
Scenic Hillside Retreat | $3,468 | $181 | 3 | 2 | 2.08 mi |
"On Folsom's Walden Pond" Best location in Folsom! | $4,177 | $218 | 3 | 2 | 0.79 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