BNBCalc Short Term Rental Investment Analysis 3105 W Hampton Way

3 bed • 2 bath • 9 guests • $355,300

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$30,863

Profit (Cash Flow)

-$10,797

Cap Rate

3.7%

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

BNB Calc projects a 50% occupancy rate, $169 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$23,582	$31,989	$40,860	$61,684
Occupancy	53%	63%	67%	79%
Nightly Rate	$112	$128	$155	$200

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Simply, Great Value - Clean, Safe and Convenient	$28,038	$112	63%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (298)
Modern Country Home	$25,590	$100	65%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (159)
Tower District Sanctuary - Clean and Functional	$24,611	$112	54%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (222)
Upgraded 3Bed Home with 3 Min Access to R99 & R41	$28,300	$112	63%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (48)
Enjoy the sounds of the county in a cozy home.	$30,341	$98	79%	3	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Bright & New Remodel \| KING Beds \| Tower District	$28,374	$131	52%	3	1	2	$104	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Bright & New \| KING Beds \| North of Tower District	$29,228	$131	54%	3	1	2	$104	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Cozy 3-Bedroom Home in Charming Neighborhood	$30,531	$123	64%	3	1	2	$119	❌	❌	❌	Y / Y	⭐️ 4.4 (15)
Welcome Business Guests and Travelers.	$44,050	$197	56%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (12)
Upgraded House 3 min off R99 10 min to Airport	$31,068	$109	70%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Lupe’s Getaway Home Cleaning Fees Included!	$30,910	$321	25%	3	3	1	$50	✅	✅	❌	Y / Y	⭐️ 5 (35)
Cheerful 3 bedroom with an entertainer's backyard	$33,142	$148	56%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (108)
Summer Retreat in Historic Fig Garden W/Fireplace	$89,926	$378	65%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (81)
Stylish and Spacious 3bd 2bth Home	$37,759	$158	59%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (109)
Peaceful Fresno Home, Near Popular Wineries!	$37,106	$206	47%	3	1	3	$135	❌	❌	❌	Y / Y	⭐️ 4.3 (6)
Fully Remodeled and Centrally Located Home!	$37,017	$136	63%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (103)
Modern Poplar House	$40,098	$107	89%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (584)
Fully upgraded charmer, 5 blocks to Tower District	$24,829	$106	64%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (131)
3BR/2BTH Clean, Cosy, Convenient	$33,363	$118	71%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
3BR/2BA, 5 min to R99, Upgraded w. Everything New	$30,765	$125	62%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (31)
Tower District - Fresno High - 3 bedroom house	$33,194	$137	65%	3	1	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (47)
All You Need	$25,357	$94	61%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (113)
Comfy Spacious Home	$30,441	$130	59%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (345)
Charming Fresno Vacation Rental w/ Private Yard	$32,998	$196	46%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Homey, Clean & Convenient for Vacation or Business	$39,389	$112	92%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (53)
Cozy 3 bed/2 bath with Tranquil Patio	$38,765	$111	79%	3	2	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (111)
Beautiful 3 bedroom 2 bath home (No Cleaning Fees)	$46,057	$143	88%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (298)
3Bed/2Bth + Dinning in Historical Tower District	$36,486	$122	76%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (114)
Cozy Modern Cottage, Entire Home 3Br/1Bath	$19,011	$118	35%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (107)
The Fig Garden House	$32,507	$155	52%	3	1	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (4)
The House On Farris	$22,758	$118	48%	3	2	2	$100	❌	❌	✅	Y / N	⭐️ 4.9 (50)
The Hideaway on Brown Ave.	$42,142	$200	54%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (33)
Bright & Cozy 2HOMES Best Tower District Location	$48,312	$176	75%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Just Like Home	$32,226	$120	67%	3	2	1	$90	✅	❌	❌	Y / Y	⭐️ 4.8 (150)
Cozy Family Home	$37,459	$130	74%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (218)
Upgraded 3bed/2bath w. separate Dining from Living	$31,080	$125	64%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (139)
Bright & Stylish 3 bedroom condo in Fig Garden	$33,097	$127	67%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (36)
Relaxing & Comfy Home w/ SPA	$46,095	$301	40%	3	2	2	$80	✅	✅	❌	Y / Y	⭐️ 4.9 (38)
Cozy 3 bedrm home near Highway 99 and shopping ctr	$23,541	$194	30%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Charming Home I 600Mbps Walk to Tower District	$30,670	$146	52%	3	2	2	$124	❌	❌	❌	Y / Y	⭐️ 5 (67)

Return Metrics

-11.96% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,796	-$21,593	-$32,389	-$43,186	-$53,982	-$107,965	-$323,895
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,490	$7,196	$11,130	$15,307	$19,742	$46,371	$284,240
Down Payment	$71,060	$71,060	$71,060	$71,060	$71,060	$71,060	$71,060
Property Appreciation	$10,659	$21,637	$32,945	$44,593	$56,590	$122,193	$507,106
Total Return	$74,412	$78,301	$82,747	$87,774	$93,409	$131,660	$538,511

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.96%

Cap Rate

3.7%

Return on Investment

3.71%

3105 W Hampton Way Fresno, California, 93722-4526

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,704/mo

This property is for sale!

Contact

test at Test

Fresno

Guide

Zoning

Market

Guide

Laws

Market Data

$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 83% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$34,415

Avg annual revenue

61%

Avg occupancy rate

$149

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$40k

$65k

$90k

-$10,797

Profit

Revenue

$30,863

Operating Expenses

$17,692

Operating Income

$13,171

Mortgage & Taxes

$23,967

Profit (Cash Flow)

-$10,797

$90,219

Cash Investment

Down Payment

$71,060

Renos & Furnishing

$8,500

Closing Costs

$10,659

Total

$90,219

DSCR Ratio

Weak

0.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.96%

Cap Rate

3.7%

Return on Investment

3.71%

STR 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

$50,493

Your adjusted annual income

$150,000 - $50,493 = $99,507

Taxes on $99,507 (30%)

$29,852

Your old tax bill

$45,000

Your new tax bill

$29,852

Estimated tax savings

$15,148

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

6,771 sqft

Year built:

1966

Size:

1,666 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 6,771 sqft

Building area: 1,666 sqft

Garage: Yes

Heating: None

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

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

Date	Sale Price	% Financed	Buyer
11/07/22	$290,000	101%	Mayra Montoya
05/19/22	$0	0%	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