Short Term Rental Analysis

10152 Bitney Springs Rd

Nevada City, California

3 bed

2 bath

6 guests

$444,444 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $253

AirDna Occupancy: 61%

Avg Daily Rate

Annual Revenue
$56,368

Occupancy Rate

223 Days/Year

61%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$56,368

Operating Expenses

-$15,371

Operating Income

$40,997

Mortgage & Taxes

-$23,160

Profit (Cash Flow)

$17,837

Get a Free Property Analysis

Want to see how much a property would make on Airbnb? All you need is an address to project your short term rental income. Go from a Zillow listing to complete financial analysis in seconds.

Return Metrics

18.31% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

18.31%

Cap Rate

9.22%

Cash Investment Summary

You will need $97,388 in cash to and renovate this property

Down Payment

-$88,888

Furniture & Renovations

-$8,500

Closing Costs

$0