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