Unlock all features! Tap here to upgrade
3136 W Austin Way #101 & 102, Fresno, CA 93722
5 beds • 4 baths • 2634 sqft • 2 units
$549,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.99% first-year return on $145k initial cash invested.
-20.99%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,872
Rent
-$2,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,872 income − $4,417 expenses = $2,545 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$1,872
Total Expenses
$4,417
Mortgage P&I
148%
$2,772
Property Taxes
30%
$554
Home Insurance
10%
$192
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
private room in a quiet area | $749 | $77 | 2 | 1 | 0.69 mi |
Boho Coastal Rooms in Fresno PrivateBath/Peaceful | $603 | $62 | 1 | 1 | 0.02 mi |
The Red Door | $3,339 | $343 | 3 | 1 | 0.39 mi |
Central room with full bed. | $642 | $66 | 1 | 1 | 0.68 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