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