Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.26% first-year return on $107k initial cash invested.
1.26%
Cash On Cash
6.99%
Cap Rate
1.16
DSCR
$4,365
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,365 income − $4,253 expenses = $112 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
$4,365
Total Expenses
$4,253
Mortgage P&I
42%
$1,839
Property Taxes
4%
$190
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute Home in Downtown Fresno | $1,410 | $76 | 2 | 1 | 0.46 mi |
Access Fresno's Best, Comfortable RV Retreat | $2,542 | $137 | 2 | 1 | 0.47 mi |
Spacious gated unit by Fresno Chaffee Zoo & CRMC | $1,243 | $67 | 2 | 1 | 0.54 mi |
Modern Tower District Apt two bedroom share it with another guest - FREE WiFi! | $1,336 | $72 | 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