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