Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.19% first-year return on $120k initial cash invested.
-0.19%
Cash On Cash
6.39%
Cap Rate
1.09
DSCR
$5,354
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$91,500
Closing costs
1%
$4,575
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,354
Total Expenses
$5,373
Mortgage P&I
42%
$2,243
Property Taxes
7%
$400
Home Insurance
3%
$161
HOA
0%
$0
Property Management
15%
$803
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,338
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NewHouse Perfect For LargeGroups | $4,516 | $232 | 4 | 2 | 0.51 mi |
Spacious 4BR Home With BBQ, Near Sequoia & Fresno | $4,497 | $231 | 4 | 2.5 | 0.53 mi |
Modern Home w/ Large Backyard, Office & EV Charger | $5,431 | $279 | 3 | 2 | 0.42 mi |
Lovely Gated Garden Home Tesla Charger (need plug) | $7,027 | $361 | 5 | 3 | 0.71 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