Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.87% first-year return on $218k initial cash invested.
-16.87%
Cash On Cash
2.15%
Cap Rate
0.37
DSCR
$4,932
Rent
-$3,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$185k
Closing costs
1%
$9,234
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,932
Total Expenses
$7,995
Mortgage P&I
92%
$4,521
Property Taxes
16%
$776
Home Insurance
7%
$331
HOA
0%
$0
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,233
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning Folsom Pool Home | $10,067 | $591 | 4 | 2.5 | 1.98 mi |
Big, Bright Bidwell Beauty in Folsom (sleeps 8-13) | $4,565 | $268 | 4 | 3 | 1.74 mi |
Ultimate 4BR Family Getaway in the Heart of Folsom | $5,366 | $315 | 4 | 3 | 1.97 mi |
Sunset Solitude In El Dorado Hills | $6,166 | $362 | 4 | 3 | 2.04 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