Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.7% first-year return on $102k initial cash invested.
-11.7%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$3,399
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,399 income − $4,397 expenses = $998 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$86,020
Closing costs
1%
$4,301
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,399
Total Expenses
$4,397
Mortgage P&I
64%
$2,174
Property Taxes
13%
$434
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cottage in Historic Folsom | $4,033 | $204 | 2 | 1 | 0.1 mi |
Old Town Folsom Escape - Walk to Sutter St | $3,994 | $202 | 2 | 1 | 0.45 mi |
Old Town Escape • Cozy Cottage + King Bed | $3,934 | $199 | 2 | 1 | 0.45 mi |
Cottage in Historic Folsom | $3,915 | $198 | 2 | 1 | 0.11 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