Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.32% first-year return on $132k initial cash invested.
-13.32%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$3,233
Rent
-$1,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$103k
Closing costs
1%
$5,165
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,233
Total Expenses
$4,703
Mortgage P&I
79%
$2,545
Property Taxes
10%
$310
Home Insurance
6%
$182
HOA
4%
$115
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
North Fresno near EVERYTHING!!!! | $1,675 | $108 | 4 | 2 | 0.56 mi |
Woodward Park Base for Yosemite w/Fenced Big Yard | $2,218 | $143 | 3 | 2 | 0.23 mi |
3BD/2BTH Modern Home “Newly Renovated Bathrooms” | $3,925 | $253 | 3 | 2 | 0.27 mi |
Serenity Home in a Safe & Quiet Neighborhood | $3,134 | $202 | 3 | 2 | 0.39 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