BNBCalc.com Investment Analysis Report of 3105 W Hampton Way

3 bed • 2 bath • 9 guests • $355,300

BNB

Calc

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%

Return on Investment

3.72%

Annual Revenue

$30,863

AirDNA projects $169/night at 50% occupancy ($30,863). Airbtics projects $149/night at 61% occupancy ($33,197). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$23,582$31,989$40,860$61,684
Occupancy53%63%67%79%
Nightly Rate$112$128$155$200

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Simply, Great Value - Clean, Safe and Convenient
$28,038
$112
63%
3191$75❌❌✅N / Y⭐️ 4.8 (298)Profile

B

Modern Country Home
$25,590
$100
65%
3171$75❌❌✅N / Y⭐️ 4.8 (159)Profile

C

Tower District Sanctuary - Clean and Functional
$24,611
$112
54%
3191$75❌❌✅N / Y⭐️ 4.9 (222)Profile

D

Upgraded 3Bed Home with 3 Min Access to R99 & R41
$28,300
$112
63%
3191$75❌❌✅N / Y⭐️ 5 (48)Profile

E

Enjoy the sounds of the county in a cozy home.
$30,341
$98
79%
3192$80❌❌✅N / Y⭐️ 4.8 (72)Profile

Operating Expenses

Monthly Expenses

$1,474

Annual Expenses

$17,692

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$957

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$257

Management & Platform Fees

$77

Platform Fee (i.e. Airbnb)

$77

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,997

Annual Mortgage & Tax

$23,964

Downpayment

Purchase Price

$355,300

Percent Down

20%

Total Downpayment

$71,060

Total Loan Amount

$284,240

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,704

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$293

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

6,771 sqft

Year built:

1966

Size:

1,666 sqft

Type:

SFR

Parking:

1

Heating:

NONE

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
3129 W Sussex Way311,20811,2001966$230,0000
3040 W Sussex Way219806,0001967$275,00039
3125 W Sussex Way311,2288,0001966$00
4498 N Pleasant Ave311,2008,4001973$365,00024
4238 N Pleasant Ave311,1047,5601966$342,00046
3433 N Hughes Ave319756,4001956$225,0000
3095 W San Gabriel Ave311,1046,0601972$340,00035
3554 W Garland Ave321,5914,3861990$347,00068
3027 W Acacia Ave311,1246,0001922$325,00021
4465 N Emerson Ave411,3968,0501973$375,00046

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:6,771 sqft
  • Building area: 1,666 sqft
  • Garage: 378 sqft
  • Heating: None
  • Pool: No
  • Fireplaces: 1
  • Basement: No basement

Lot Info

  • Zoning: RS5
  • Land Use: Residential
  • Parcel Number: 433-404-08
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $290,000
  • County Est. Land Value: -
  • Assessed Land Value: $70,000
  • County Est. Structure Value: -

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
11/07/22$290,000101%Mayra Montoya
05/19/22$00%Cheri Lopez, Herrera Family Grantor Trust

Ownership

  • Name: Mayra Montoya
  • Owner Occupied: No
  • Owner Mailing Address: 1456 W Oleander Ave, Fresno, Ca 93706
  • Years Owned: 20
  • Home Equity: $107,103
  • Mortgage Balance Remaining: $284,747
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,863

Deductible property tax

$3,517

Est. Depreciation Value

$183,105

Profit on this property

$13,171

Your total deduction

$190,314

So, your new taxable income is your previous income minus your total deduction ($150,000 - $190,314)

-$40,314

Your old tax bill

$45,000

Your new tax bill

-$12,094

Estimated tax savings

$57,094

property-location

3105 W Hampton Way Fresno, California, 93722-4526

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,704/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$30,863

Annual Revenue

BNBCalc predicts this property will get $149 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.96%

Cap Rate

3.7%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est 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