Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.64% first-year return on $246k initial cash invested.
-18.64%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$4,838
Rent
-$3,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1056k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$211k
Closing costs
1%
$10,558
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,838
Total Expenses
$8,654
Mortgage P&I
109%
$5,296
Property Taxes
14%
$666
Home Insurance
8%
$368
HOA
0%
$0
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,210
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Big, Bright Bidwell Beauty in Folsom (sleeps 8-13) | $6,032 | $268 | 4 | 3 | 0.35 mi |
Ultimate 4BR Family Getaway in the Heart of Folsom | $7,090 | $315 | 4 | 3 | 0.63 mi |
Luxurious 5 bedroom Folsom Home | $5,289 | $235 | 5 | 3 | 0.25 mi |
Broadstone Beauty! King Bed | Near Trails & Shops | $5,807 | $258 | 3 | 2 | 0.68 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