Short Term Rental Analysis
3993 Peony Dr
Fallbrook, California
4 bed
4 bath
12 guests
$1,750,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $666
AirDna Occupancy: 67%
Avg Daily Rate
- Annual Revenue
- $220,242
Occupancy Rate
245 Days/Year
67%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$220,242
Operating Expenses
-$20,287
Operating Income
$199,954
Mortgage & Taxes
-$91,212
Profit (Cash Flow)
$108,742
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
30.12% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
30.12%
Cap Rate
11.42%
Cash Investment Summary
You will need $361,000 in cash to and renovate this property
Down Payment
-$350,000
Furniture & Renovations
-$11,000
Closing Costs
$0