Short Term Rental Analysis
S Pacific St
Oceanside, California
2 bed
2 bath
6 guests
$900,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $324
AirDna Occupancy: 67%
Avg Daily Rate
- Annual Revenue
- $110,756
Occupancy Rate
278 Days/Year
76%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$110,756
Operating Expenses
-$17,002
Operating Income
$93,753
Mortgage & Taxes
-$46,908
Profit (Cash Flow)
$46,845
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
25.11% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
25.11%
Cap Rate
10.41%
Cash Investment Summary
You will need $186,500 in cash to and renovate this property
Down Payment
-$180,000
Furniture & Renovations
-$6,500
Closing Costs
$0