Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.3% first-year return on $132k initial cash invested.
-12.3%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,270
Rent
-$1,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$103k
Closing costs
1%
$5,134
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,270
Total Expenses
$4,621
Mortgage P&I
78%
$2,562
Property Taxes
9%
$306
Home Insurance
6%
$183
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clovis Retreat Hottub & Firepit | $3,909 | $257 | 4 | 2 | 0.51 mi |
Modern Comfort: Mediterranean Edition | $4,152 | $273 | 4 | 3 | 0.68 mi |
Peaceful Clovis 4B/2BA Haven w/ Pool & Sauna | $4,471 | $294 | 4 | 2 | 0.71 mi |
Modern Comfort: Clovis Edition | $3,909 | $257 | 4 | 2 | 0.14 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