Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.58% first-year return on $180k initial cash invested.
-16.58%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$3,486
Rent
-$2,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$148k
Closing costs
1%
$7,414
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,486
Total Expenses
$5,969
Mortgage P&I
106%
$3,693
Property Taxes
10%
$341
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$872
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Em House Clovis- Chefs Kitchen! King Bed Suite | $3,262 | $195 | 4 | 2.5 | 0.37 mi |
Modern Comfort: Mediterranean Edition | $4,567 | $273 | 4 | 3 | 0.43 mi |
Peaceful Clovis 4B/2BA Haven w/ Pool & Sauna | $4,918 | $294 | 4 | 2 | 0.36 mi |
Serene 4BR Home near National Parks in Clovis, CA | $5,019 | $300 | 4 | 2.5 | 0.58 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