Short Term Rental Analysis

40637 Crystal Dr

Three Rivers, California

0 bed

0 bath

8 guests

$849,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $389

AirDna Occupancy: 72%

Avg Daily Rate

Annual Revenue
$131,487

Occupancy Rate

263 Days/Year

72%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$131,487

Operating Expenses

-$33,233

Operating Income

$98,254

Mortgage & Taxes

-$49,776

Profit (Cash Flow)

$48,478

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

57.1% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

57.1%

Cap Rate

11.57%

Cash Investment Summary

You will need $84,900 in cash to and renovate this property

Down Payment

-$84,900

Furniture & Renovations

$0

Closing Costs

$0