Short Term Rental Analysis

433 Dixie Ln

Big Bear Lake, California

2 bed

1 bath

4 guests

$449,900 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $296

AirDna Occupancy: 53%

Avg Daily Rate

Annual Revenue
$57,299

Occupancy Rate

194 Days/Year

53%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$57,299

Operating Expenses

-$15,398

Operating Income

$41,900

Mortgage & Taxes

-$23,448

Profit (Cash Flow)

$18,452

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

20.5% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

20.5%

Cap Rate

9.31%

Cash Investment Summary

You will need $89,980 in cash to and renovate this property

Down Payment

-$89,980

Furniture & Renovations

$0

Closing Costs

$0