Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.86% first-year return on $190k initial cash invested.
-15.86%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$4,642
Rent
-$2,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$158k
Closing costs
1%
$7,894
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,642
Total Expenses
$7,150
Mortgage P&I
83%
$3,867
Property Taxes
17%
$775
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fresno State 4BR/2BA+Private Pool +Game Room+ Gym! | $6,966 | $347 | 4 | 2 | 2.17 mi |
4BR 3BA EVCharger! King Bed! Long StaysWelcomed | $6,344 | $316 | 4 | 3 | 2.02 mi |
4/3.5 2 masters, Sparkling Pool and hot tub | $5,882 | $293 | 4 | 3.5 | 0.8 mi |
Modern Home W/ Pool & Game Room and More! | $5,501 | $274 | 4 | 3 | 1.53 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