Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.28% first-year return on $357k initial cash invested.
-23.28%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$5,234
Rent
-$6,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1586k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$317k
Closing costs
1%
$15,856
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,234
Total Expenses
$12,158
Mortgage P&I
153%
$7,997
Property Taxes
18%
$947
Home Insurance
11%
$593
HOA
2%
$110
Property Management
15%
$785
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,308
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning Folsom Pool Home | $10,426 | $591 | 4 | 2.5 | 1.58 mi |
Sunset Solitude In El Dorado Hills | $6,386 | $362 | 4 | 3 | 1.63 mi |
Big, Bright Bidwell Beauty in Folsom (sleeps 8-13) | $4,728 | $268 | 4 | 3 | 1.8 mi |
Modern Charming 4BR Home Family-Friendly Fast WiFi | $5,098 | $289 | 4 | 3 | 1.99 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