Short Term Rental Analysis
40637 Crystal Dr
Three Rivers, California
3 bed
2 bath
8 guests
$849,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna data not found for 40637 Crystal Dr Retry?
Avg Daily Rate
- Annual Revenue
- $173,125
Occupancy Rate
289 Days/Year
79%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$173,125
Operating Expenses
-$18,873
Operating Income
$154,251
Mortgage & Taxes
-$58,932
Profit (Cash Flow)
$95,319
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
53.46% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
53.46%
Cap Rate
18.16%
Cash Investment Summary
You will need $178,300 in cash to and renovate this property
Down Payment
-$169,800
Furniture & Renovations
-$8,500
Closing Costs
$0