Short Term Rental Analysis

6154 Morongo Rd

Twentynine Palms, California

3 bed

2 bath

8 guests

$330,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $266

AirDna Occupancy: 58%

Avg Daily Rate

Annual Revenue
$56,349

Occupancy Rate

212 Days/Year

57.99%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$56,349

Operating Expenses

-$15,370

Operating Income

$40,979

Mortgage & Taxes

-$17,196

Profit (Cash Flow)

$23,783

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

31.92% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

31.92%

Cap Rate

12.41%

Cash Investment Summary

You will need $74,500 in cash to and renovate this property

Down Payment

-$66,000

Furniture & Renovations

-$8,500

Closing Costs

$0