Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.19% first-year return on $266k initial cash invested.
-23.19%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$3,287
Rent
-$5,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$230k
Closing costs
1%
$11,514
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,287
Total Expenses
$8,424
Mortgage P&I
175%
$5,750
Property Taxes
21%
$681
Home Insurance
13%
$416
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fresh Modern home @ Copper River | $4,258 | $175 | 4 | 2.5 | 1.33 mi |
NEW Pristine Copper River Brambles Home - 4bd 3ba | $4,356 | $179 | 4 | 2.5 | 1.37 mi |
Cozy & Luxurious New Home in North Fresno | $4,623 | $190 | 3 | 2.5 | 1.38 mi |
Relaxing Family Retreat - King Suite, Mini Golf | $4,745 | $195 | 3 | 2 | 1.57 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