3105 W Hampton Way Fresno, California, 93722-4526
3 bed • 2 bath • 9 guests • $355,300
Annual Revenue
$30,863
Profit (Cash Flow)
-$10,793
Cap Rate
3.7%
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $169/night at 50% occupancy ($30,863) Airbtics projects $149/night at 61% occupancy ($33,197)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$30,863
$30,863
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$28,038 | $112 | 63% | 3 | 1 | 9 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (298) | Profile | |
$25,590 | $100 | 65% | 3 | 1 | 7 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (159) | Profile | |
$24,611 | $112 | 54% | 3 | 1 | 9 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (222) | Profile | |
$28,300 | $112 | 63% | 3 | 1 | 9 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (48) | Profile | |
$30,341 | $98 | 79% | 3 | 1 | 9 | 2 | $80 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (72) | Profile |
Return Metrics
-11.96% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.96%
Cap Rate
3.7%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$16,863
Deductible property tax
$3,517
Your total deduction
$65,533
Your adjusted annual income
$150,000 - $65,533 = $84,467
Taxes on $84,467 (30%)
$25,340
Your old tax bill
$45,000
Your new tax bill
$25,340
Estimated tax savings
$19,660
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com