Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.59% first-year return on $126k initial cash invested.
-3.59%
Cash On Cash
5.42%
Cap Rate
0.92
DSCR
$4,412
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,412
Total Expenses
$4,788
Mortgage P&I
54%
$2,390
Property Taxes
3%
$111
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,103
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW! Updated 4 bed near American River * Sleeps 10 | $4,230 | $228 | 4 | 2 | 0.3 mi |
Relax & Unwind in Rancho | Huge Yard | Near Folsom | $3,061 | $165 | 3 | 2 | 0.34 mi |
American River⛱️ Happiness Fully Remodeled Home🏠 | $4,713 | $254 | 4 | 2 | 0.58 mi |
River Retreat – 4BR, Big Yard, BBQ, 5 Min to Water | $4,434 | $239 | 4 | 1.5 | 0.39 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