Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.79% first-year return on $119k initial cash invested.
-13.79%
Cash On Cash
2.76%
Cap Rate
0.47
DSCR
$2,585
Rent
-$1,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,398
Closing costs
1%
$4,820
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,585
Total Expenses
$3,955
Mortgage P&I
92%
$2,375
Property Taxes
2%
$39
Home Insurance
7%
$169
HOA
5%
$132
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand New Home In Clovis | $4,319 | $200 | 3 | 3 | 0.22 mi |
Your Home Away from Home — (Clovis/Fresno) | $3,110 | $144 | 3 | 2 | 0.52 mi |
Brand New 4 Bd 3 Ba @ Heritage Grove Clovis | $4,254 | $197 | 4 | 3 | 0.42 mi |
New Build, Modern Boho Chic Style- 2700 SF, 4B/3Ba | $3,412 | $158 | 4 | 2.5 | 0.4 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