Short Term Rental Analysis

2542 Wilt Rd

Fallbrook, California

4 bed

3 bath

12 guests

$2,000,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $636

AirDna Occupancy: 70%

Avg Daily Rate

Annual Revenue
$306,804

Occupancy Rate

256 Days/Year

70%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$306,804

Operating Expenses

-$22,884

Operating Income

$283,920

Mortgage & Taxes

-$118,572

Profit (Cash Flow)

$165,348

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

86.68% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

86.68%

Cap Rate

14.19%

Cash Investment Summary

You will need $190,750 in cash to and renovate this property

Down Payment

-$180,000

Furniture & Renovations

-$10,750

Closing Costs

$0