Short Term Rental Analysis

Angeles Dr

Green Valley Lake, California

2 bed

1.5 bath

4 guests

$400,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $229

AirDna Occupancy: 62%

Avg Daily Rate

Annual Revenue
$27,466

Occupancy Rate

146 Days/Year

40%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$27,466

Operating Expenses

-$15,657

Operating Income

$11,808

Mortgage & Taxes

-$31,152

Profit (Cash Flow)

-$19,343

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

-38.39% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

6.4%

Cash on Cash Return

-38.39%

Cap Rate

2.95%

Cash Investment Summary

You will need $50,375 in cash to and renovate this property

Down Payment

-$44,000

Furniture & Renovations

-$6,375

Closing Costs

$0