Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.07% first-year return on $107k initial cash invested.
1.07%
Cash On Cash
6.93%
Cap Rate
1.15
DSCR
$4,329
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,329 income − $4,234 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
8%
$30,000
Cashflow
Total Income
$4,329
Total Expenses
$4,234
Mortgage P&I
42%
$1,839
Property Taxes
4%
$190
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,082
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute Home in Downtown Fresno | $1,452 | $77 | 2 | 1 | 0.46 mi |
Access Fresno's Best, Comfortable RV Retreat | $2,640 | $140 | 2 | 1 | 0.47 mi |
Spacious gated unit by Fresno Chaffee Zoo & CRMC | $1,264 | $67 | 2 | 1 | 0.54 mi |
Modern Tower District Apt two bedroom share it with another guest - FREE WiFi! | $1,414 | $75 | 2 | 1 | 0.66 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