Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.23% first-year return on $86,166 initial cash invested.
-2.23%
Cash On Cash
5.89%
Cap Rate
0.98
DSCR
$3,332
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,166
Downpayment
20%
$64,920
Closing costs
1%
$3,246
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,332
Total Expenses
$3,492
Mortgage P&I
49%
$1,620
Property Taxes
5%
$159
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
1960s Vibes Near Old Town, Shops & Clovis Hospital | $3,173 | $163 | 3 | 2 | 0.47 mi |
The ChateauHouse @ Fresno/Clovis | $2,706 | $139 | 3 | 2 | 1.11 mi |
Pink House | $2,862 | $147 | 3 | 2 | 1.39 mi |
Convenient cozy home in Clovis | $2,044 | $105 | 3 | 2 | 2.01 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