Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.38% first-year return on $122k initial cash invested.
-5.38%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$4,544
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$93,140
Closing costs
1%
$4,657
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,544
Total Expenses
$5,090
Mortgage P&I
51%
$2,324
Property Taxes
9%
$420
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern North Fresno Home | $5,061 | $260 | 4 | 2 | 0.17 mi |
Luxury 4bed/2ba NE Fresno Home near National Parks | $5,139 | $264 | 4 | 2 | 0.24 mi |
California Dream | $4,166 | $214 | 4 | 2.5 | 0.42 mi |
PRIME* Location+Private+King Bed | $3,446 | $177 | 3 | 2 | 0.54 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