Short Term Rental Analysis

130 W Racquet Club Rd

Palm Springs, California

1 bed

1 bath

4 guests

$350,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $193

AirDna Occupancy: 65%

Avg Daily Rate

Annual Revenue
$45,819

Occupancy Rate

237 Days/Year

65%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$45,819

Operating Expenses

-$19,876

Operating Income

$25,943

Mortgage & Taxes

-$23,460

Profit (Cash Flow)

$2,483

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

3.34% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

3.34%

Cap Rate

7.41%

Cash Investment Summary

You will need $74,250 in cash to and renovate this property

Down Payment

-$70,000

Furniture & Renovations

-$4,250

Closing Costs

$0