Short Term Rental Analysis

830 Portsmouth Ct

San Diego, California

2 bed

2 bath

6 guests

$1,500,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $410

AirDna Occupancy: 71%

Avg Daily Rate

Annual Revenue
$112,312

Occupancy Rate

274 Days/Year

75%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$112,312

Operating Expenses

-$17,049

Operating Income

$95,263

Mortgage & Taxes

-$78,180

Profit (Cash Flow)

$17,083

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

5.57% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

5.57%

Cap Rate

6.35%

Cash Investment Summary

You will need $306,500 in cash to and renovate this property

Down Payment

-$300,000

Furniture & Renovations

-$6,500

Closing Costs

$0