Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.74% first-year return on $138k initial cash invested.
-13.74%
Cash On Cash
2.83%
Cap Rate
0.49
DSCR
$3,871
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,708
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,871
Total Expenses
$5,450
Mortgage P&I
72%
$2,772
Property Taxes
16%
$616
Home Insurance
5%
$203
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR Family Home with Pool & Hot Tub | $5,882 | $293 | 3 | 2 | 0.57 mi |
Modern Comfort: Fresno Edition | $4,316 | $215 | 3 | 2 | 0.65 mi |
Relaxing Vacation Family Home with Pool & Jacuzzi | $5,902 | $294 | 3 | 2 | 0.68 mi |
Quiet and Spacious Home in NE Fresno 3Bed 2Bath | $3,734 | $186 | 3 | 2 | 0.55 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