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