Short Term Rental Analysis

W 94th St

Los Angeles, California

2 bed

2 bath

3 guests

$300,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $124

AirDna Occupancy: 60%

Avg Daily Rate

Annual Revenue
$27,174

Occupancy Rate

219 Days/Year

60%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$27,174

Operating Expenses

-$14,495

Operating Income

$12,678

Mortgage & Taxes

-$15,636

Profit (Cash Flow)

-$2,957

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

-4.44% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-4.44%

Cap Rate

4.22%

Cash Investment Summary

You will need $66,500 in cash to and renovate this property

Down Payment

-$60,000

Furniture & Renovations

-$6,500

Closing Costs

$0