Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.81% first-year return on $384k initial cash invested.
-25.81%
Cash On Cash
-0.95%
Cap Rate
-0.16
DSCR
$1,410
Rent
-$8,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,410 income − $9,664 expenses = $8,254 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
6%
$90,000
Cashflow
Total Income
$1,410
Total Expenses
$9,664
Mortgage P&I
503%
$7,087
Property Taxes
100%
$1,411
Home Insurance
35%
$490
HOA
0%
$0
Property Management
15%
$212
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$352
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gated pool, lots of rooms and beds for large group | $4,303 | $643 | 7 | 3 | 4.4 mi |
Ashlan house | $0 | $0 | 8 | 5 | 2.02 mi |
E- Cozy 7BR/3BA Home -Great for Groups | $2,275 | $340 | 7 | 3 | 3.94 mi |
Nice home in Fresno with pool | $1,793 | $268 | 7 | 3 | 3.8 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