Short Term Rental Analysis

7755 Jemez Trail

Yucca Valley, 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: $417

AirDna Occupancy: 65%

Avg Daily Rate

Annual Revenue
$98,999

Occupancy Rate

237 Days/Year

65%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$98,999

Operating Expenses

-$16,649

Operating Income

$82,349

Mortgage & Taxes

-$17,196

Profit (Cash Flow)

$65,153

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

87.45% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

87.45%

Cap Rate

24.95%

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