Short Term Rental Analysis

750 Stewart Canyon Rd

Fallbrook, California

4 bed

3 bath

12 guests

$900,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $441

AirDna Occupancy: 62%

Avg Daily Rate

Annual Revenue
$147,193

Occupancy Rate

226 Days/Year

62%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$147,193

Operating Expenses

-$18,095

Operating Income

$129,097

Mortgage & Taxes

-$46,908

Profit (Cash Flow)

$82,189

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

37.74% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

37.74%

Cap Rate

14.34%

Cash Investment Summary

You will need $217,750 in cash to and renovate this property

Down Payment

-$180,000

Furniture & Renovations

-$10,750

Closing Costs

-$27,000