Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.75% first-year return on $126k initial cash invested.
-13.75%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$3,340
Rent
-$1,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,156
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$4,787
Mortgage P&I
76%
$2,549
Property Taxes
13%
$450
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hidden Oasis. Pool and Garden. Patios. BBQ. | $4,041 | $324 | 3 | 2 | 0.81 mi |
Lake Natoma Retreat - minutes from Downtown Folsom | $2,482 | $199 | 3 | 2 | 1.83 mi |
3-bedroom house in charming Fair Oaks with solar pool. Enjoy your stay | $4,240 | $340 | 3 | 3 | 0.68 mi |
Charming 3-bedroom house with solar pool.WiFi and AC in delightful Fair Oaks | $3,878 | $311 | 3 | 3 | 0.97 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