Short Term Rental Analysis

Avenida Granada

San Clemente, California

3 bed

2.5 bath

8 guests

$1,475,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $485

AirDna Occupancy: 63%

Avg Daily Rate

Annual Revenue
$95,657

Occupancy Rate

197 Days/Year

54%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$95,657

Operating Expenses

-$16,549

Operating Income

$79,107

Mortgage & Taxes

-$85,524

Profit (Cash Flow)

-$6,416

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

-3.75% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-3.75%

Cap Rate

5.36%

Cash Investment Summary

You will need $170,875 in cash to and renovate this property

Down Payment

-$162,250

Furniture & Renovations

-$8,625

Closing Costs

$0