Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.56% first-year return on $129k initial cash invested.
-9.56%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$4,099
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$100k
Closing costs
1%
$5,004
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,099
Total Expenses
$5,127
Mortgage P&I
61%
$2,482
Property Taxes
12%
$495
Home Insurance
4%
$182
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,025
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious & NewI King Beds| Office| Ping-Pong| BBQ | $4,301 | $202 | 4 | 2 | 0.43 mi |
2023 Fresno/Clovis One-Story Decorator Designed | $5,110 | $240 | 4 | 2 | 0.95 mi |
Spacious & comfy, with King bed suite | $4,642 | $218 | 4 | 2 | 1.54 mi |
Brand New | Hot Tub | King Suite | BBQ | Fire Pit | $4,833 | $227 | 4 | 2 | 1.9 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