Short Term Rental Analysis

Shake Ridge Rd

Sutter Creek, California

1 bed

1 bath

2 guests

$50,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $217

AirDna Occupancy: 52%

Avg Daily Rate

Annual Revenue
$41,214

Occupancy Rate

190 Days/Year

52%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$41,214

Operating Expenses

-$14,916

Operating Income

$26,297

Mortgage & Taxes

-$2,604

Profit (Cash Flow)

$23,693

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

166.27% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

166.27%

Cap Rate

52.59%

Cash Investment Summary

You will need $14,250 in cash to and renovate this property

Down Payment

-$10,000

Furniture & Renovations

-$4,250

Closing Costs

$0