Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.26% first-year return on $228k initial cash invested.
-15.26%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$4,850
Rent
-$2,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$194k
Closing costs
1%
$9,706
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,850
Total Expenses
$7,748
Mortgage P&I
98%
$4,752
Property Taxes
7%
$318
Home Insurance
7%
$350
HOA
0%
$0
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,212
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 3BR House Family Friendly Fast Wi-Fi | $3,220 | $158 | 3 | 2 | 0.16 mi |
Ultimate 4BR Family Getaway in the Heart of Folsom | $6,419 | $315 | 4 | 3 | 0.59 mi |
Spacious Folsom Getaway w/ Pool & Hot Tub! | $7,010 | $344 | 4 | 2 | 0.6 mi |
Luxurious 5 bedroom Folsom Home | $4,789 | $235 | 5 | 3 | 0.45 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