Short Term Rental Analysis

16770 CA-76

Pauma Valley, California

3 bed

3 bath

12 guests

$950,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $302

AirDna Occupancy: 62%

Avg Daily Rate

Annual Revenue
$68,388

Occupancy Rate

226 Days/Year

62%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$68,388

Operating Expenses

-$15,731

Operating Income

$52,656

Mortgage & Taxes

-$49,512

Profit (Cash Flow)

$3,144

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

1.58% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

1.58%

Cap Rate

5.54%

Cash Investment Summary

You will need $198,750 in cash to and renovate this property

Down Payment

-$190,000

Furniture & Renovations

-$8,750

Closing Costs

$0