Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.3% first-year return on $231k initial cash invested.
-20.3%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$4,059
Rent
-$3,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$197k
Closing costs
1%
$9,850
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,059
Total Expenses
$7,964
Mortgage P&I
122%
$4,965
Property Taxes
17%
$706
Home Insurance
9%
$345
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,015
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand New Home In Clovis | $3,711 | $200 | 3 | 3 | 1.75 mi |
The Gathering Home in Clovis -61 mil to Yosemite | $7,329 | $395 | 4 | 3 | 2.04 mi |
Brand New | Pool | Game Room | BBQ | 2 King Suites | $4,898 | $264 | 4 | 3.5 | 0.5 mi |
Relaxing Clovis home | $5,362 | $289 | 3 | 2.5 | 0.9 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