Short Term Rental Analysis
15 Kadin Way
Garberville, California
4 bed
4 bath
9 guests
$900,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $84
AirDna Occupancy: 71%
Avg Daily Rate
- Annual Revenue
- $21,783
Occupancy Rate
259 Days/Year
71%
Financial Summary
This looks like a poor investment over the next 1 year
Revenue
$21,783
Operating Expenses
-$14,333
Operating Income
$7,449
Mortgage & Taxes
-$46,908
Profit (Cash Flow)
-$39,458
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
-20.65% cash-on-cash return is a poor return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
-20.65%
Cap Rate
0.82%
Cash Investment Summary
You will need $191,000 in cash to and renovate this property
Down Payment
-$180,000
Furniture & Renovations
-$11,000
Closing Costs
$0