Short Term Rental Analysis

51259 Bon Veu Dr

Oakhurst, California

3 bed

2 bath

8 guests

$475,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $259

AirDna Occupancy: 61%

Avg Daily Rate

Annual Revenue
$57,704

Occupancy Rate

223 Days/Year

61%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$57,704

Operating Expenses

-$15,411

Operating Income

$42,293

Mortgage & Taxes

-$24,756

Profit (Cash Flow)

$17,537

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

16.94% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

16.94%

Cap Rate

8.9%

Cash Investment Summary

You will need $103,500 in cash to and renovate this property

Down Payment

-$95,000

Furniture & Renovations

-$8,500

Closing Costs

$0