Short Term Rental Analysis

Hansel Ave

Truckee, California

4 bed

3 bath

12 guests

$1,050,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $644

AirDna Occupancy: 44%

Avg Daily Rate

Annual Revenue
$129,369

Occupancy Rate

201 Days/Year

55%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$129,369

Operating Expenses

-$17,561

Operating Income

$111,808

Mortgage & Taxes

-$61,560

Profit (Cash Flow)

$50,248

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

39.87% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

39.87%

Cap Rate

10.64%

Cash Investment Summary

You will need $126,000 in cash to and renovate this property

Down Payment

-$105,000

Furniture & Renovations

$0

Closing Costs

-$21,000