This property looks like a bad Airbnb investment with a projected -7.35% first-year return on $102k initial cash invested.
-7.35%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$4,109
Rent
-$627
Cashflow
$49,308
Annual
$211
ADR
64%
Occupancy
72%
Confidence High
95%
Folsom Score
Cash Flow
$4,109 income − $4,736 expenses = $627 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
$4,109
Total Expenses
$4,736
Mortgage P&I
53%
$2,174
Property Taxes
11%
$434
Home Insurance
4%
$157
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,027
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cottage in Historic Folsom | $3,932 | $202 | 2 | 1 | 0.1 mi |
Old Town Folsom Escape - Walk to Sutter St | $3,952 | $203 | 2 | 1 | 0.45 mi |
Old Town Escape • Cozy Cottage + King Bed | $3,913 | $201 | 2 | 1 | 0.45 mi |
Cottage in Historic Folsom | $3,835 | $197 | 2 | 1 | 0.11 mi |
Sibley Haus Historic Folsom | $5,392 | $277 | 2 | 1 | 0.15 mi |
Charming 2 Bedroom Lake Natoma Retreat | $3,231 | $166 | 2 | 1 | 0.33 mi |
Folsom Old Town Escape | $3,971 | $204 | 2 | 1 | 0.44 mi |
Bridge Street Bungalow | $3,056 | $157 | 2 | 1 | 0.49 mi |
The Alley House: Historic District Garden Bungalow | $5,392 | $277 | 2 | 1 | 0.55 mi |
The Folsom Sanctuary, A Tranquil Retreat | $3,193 | $164 | 2 | 1 | 0.71 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price