Short Term Rental Analysis

184 Pamela Dr

Fallbrook, California

3 bed

3 bath

9 guests

$925,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $469

AirDna Occupancy: 52%

Avg Daily Rate

Annual Revenue
$89,075

Occupancy Rate

190 Days/Year

52%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$89,075

Operating Expenses

-$16,352

Operating Income

$72,723

Mortgage & Taxes

-$48,204

Profit (Cash Flow)

$24,519

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

12.65% cash-on-cash return is a good return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

12.65%

Cap Rate

7.86%

Cash Investment Summary

You will need $193,750 in cash to and renovate this property

Down Payment

-$185,000

Furniture & Renovations

-$8,750

Closing Costs

$0