Short Term Rental Analysis

Charleston Rd

Mountain View, California

2 bed

3 bath

8 guests

$500,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $331

AirDna Occupancy: 65%

Avg Daily Rate

Annual Revenue
$620,480

Occupancy Rate

186 Days/Year

51%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$620,480

Operating Expenses

-$32,294

Operating Income

$588,185

Mortgage & Taxes

-$26,052

Profit (Cash Flow)

$562,133

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

526.58% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

526.58%

Cap Rate

117.63%

Cash Investment Summary

You will need $106,750 in cash to and renovate this property

Down Payment

-$100,000

Furniture & Renovations

-$6,750

Closing Costs

$0