Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.06% first-year return on $185k initial cash invested.
-12.06%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$5,185
Rent
-$1,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$153k
Closing costs
1%
$7,669
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,185
Total Expenses
$7,045
Mortgage P&I
72%
$3,754
Property Taxes
10%
$532
Home Insurance
5%
$271
HOA
0%
$0
Property Management
15%
$778
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,296
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious TownHouse In The Heart of Nature | $2,027 | $136 | 4 | 3 | 1.47 mi |
Big, Bright Bidwell Beauty in Folsom (sleeps 8-13) | $3,994 | $268 | 4 | 3 | 1.1 mi |
Gilded Rock Retreat near Old Folsom new Remodel | $6,021 | $404 | 4 | 3 | 1.72 mi |
Ultimate 4BR Family Getaway in the Heart of Folsom | $4,695 | $315 | 4 | 3 | 1.94 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