Short Term Rental Analysis
302 E Oak St
Lodi, California
4 bed
2 bath
12 guests
$725,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $440
AirDna Occupancy: 69%
Avg Daily Rate
- Annual Revenue
- $110,888
Occupancy Rate
252 Days/Year
69%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$110,888
Operating Expenses
-$17,006
Operating Income
$93,881
Mortgage & Taxes
-$37,788
Profit (Cash Flow)
$56,093
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
36.07% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
36.07%
Cap Rate
12.94%
Cash Investment Summary
You will need $155,500 in cash to and renovate this property
Down Payment
-$145,000
Furniture & Renovations
-$10,500
Closing Costs
$0