Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.74% first-year return on $384k initial cash invested.
-24.74%
Cash On Cash
-0.64%
Cap Rate
-0.1
DSCR
$2,070
Rent
-$7,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $9,982 expenses = $7,912 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
$2,070
Total Expenses
$9,982
Mortgage P&I
342%
$7,087
Property Taxes
68%
$1,411
Home Insurance
24%
$490
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gated pool, lots of rooms and beds for large group | $5,400 | $634 | 7 | 3 | 4.4 mi |
Ashlan house | $11,881 | $1,395 | 8 | 5 | 2.02 mi |
E- Cozy 7BR/3BA Home -Great for Groups | $2,896 | $340 | 7 | 3 | 3.94 mi |
L Comfy home in Fresno | $2,572 | $302 | 7 | 3 | 3.79 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