Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.4% first-year return on $219k initial cash invested.
-21.4%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$3,944
Rent
-$3,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$186k
Closing costs
1%
$9,289
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,944
Total Expenses
$7,851
Mortgage P&I
115%
$4,554
Property Taxes
27%
$1,071
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Charming 4BR Home Family-Friendly Fast WiFi | $6,944 | $289 | 4 | 3 | 0.41 mi |
Budget friendly and clean | $5,431 | $226 | 4 | 3 | 0.33 mi |
3Br/2.5Ba | Cozy Mid-Term Rental Oasis| Folsom, CA | $4,782 | $199 | 3 | 2.5 | 0.59 mi |
Sunny Folsom Escape: Cozy Vibes & Stylish Stay | $6,872 | $286 | 3 | 2.5 | 0.7 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