Short Term Rental Analysis

7621 Pinon Dr

Yucca Valley, California

2 bed

2 bath

6 guests

$330,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $354

AirDna Occupancy: 63%

Avg Daily Rate

Annual Revenue
$81,456

Occupancy Rate

230 Days/Year

63%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$81,456

Operating Expenses

-$16,123

Operating Income

$65,333

Mortgage & Taxes

-$17,196

Profit (Cash Flow)

$48,137

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

66.39% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

66.39%

Cap Rate

19.79%

Cash Investment Summary

You will need $72,500 in cash to and renovate this property

Down Payment

-$66,000

Furniture & Renovations

-$6,500

Closing Costs

$0