Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.09% first-year return on $215k initial cash invested.
-17.09%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,656
Rent
-$3,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$182k
Closing costs
1%
$9,098
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,656
Total Expenses
$7,719
Mortgage P&I
96%
$4,460
Property Taxes
14%
$636
Home Insurance
7%
$332
HOA
1%
$57
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,164
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sunset Solitude In El Dorado Hills | $6,386 | $362 | 4 | 3 | 1.35 mi |
Scenic Hillside Retreat | $3,193 | $181 | 3 | 2 | 1.19 mi |
Cozy & Stylish Family Friendly Home | $7,145 | $405 | 4 | 3.5 | 1.52 mi |
Stunning Folsom Pool Home | $10,426 | $591 | 4 | 2.5 | 1.52 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