Short Term Rental Analysis

3337 Terrace Ln

Oceanside, California

4 bed

4 bath

12 guests

$1,500,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $538

AirDna Occupancy: 65%

Avg Daily Rate

Annual Revenue
$189,926

Occupancy Rate

237 Days/Year

65%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$189,926

Operating Expenses

-$19,377

Operating Income

$170,549

Mortgage & Taxes

-$78,180

Profit (Cash Flow)

$92,369

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

29.7% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

29.7%

Cap Rate

11.36%

Cash Investment Summary

You will need $311,000 in cash to and renovate this property

Down Payment

-$300,000

Furniture & Renovations

-$11,000

Closing Costs

$0