Short Term Rental Analysis

44061 Redbud Trail

Three Rivers, California

4 bed

3 bath

10 guests

$989,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $403

AirDna Occupancy: 75%

Avg Daily Rate

Annual Revenue
$143,814

Occupancy Rate

274 Days/Year

75%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$143,814

Operating Expenses

-$17,994

Operating Income

$125,820

Mortgage & Taxes

-$51,540

Profit (Cash Flow)

$74,280

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

37.55% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

37.55%

Cap Rate

12.72%

Cash Investment Summary

You will need $197,800 in cash to and renovate this property

Down Payment

-$197,800

Furniture & Renovations

$0

Closing Costs

$0