Short Term Rental Analysis
1722 S Santa Fe Ave
Vista, California
3 bed
2 bath
10 guests
$700,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $538
AirDna Occupancy: 54%
Avg Daily Rate
- Annual Revenue
- $127,725
Occupancy Rate
237 Days/Year
65%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$127,725
Operating Expenses
-$42,042
Operating Income
$85,682
Mortgage & Taxes
-$36,480
Profit (Cash Flow)
$49,202
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
30.75% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
30.75%
Cap Rate
12.24%
Cash Investment Summary
You will need $160,000 in cash to and renovate this property
Down Payment
-$140,000
Furniture & Renovations
-$20,000
Closing Costs
$0