Short Term Rental Analysis
South Main Street
Los Angeles, California
4 bed
4 bath
10 guests
$30,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna data not found for South Main Street Retry?
Avg Daily Rate
- Annual Revenue
- $78,344
Occupancy Rate
241 Days/Year
66%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$78,344
Operating Expenses
-$31,059
Operating Income
$47,285
Mortgage & Taxes
-$1,668
Profit (Cash Flow)
$45,617
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
150.05% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
150.05%
Cap Rate
157.61%
Cash Investment Summary
You will need $30,400 in cash to and renovate this property
Down Payment
-$6,000
Furniture & Renovations
-$28,500
Closing Costs
$4,100