Short Term Rental Analysis

902 Poppy Ln

Carlsbad, California

4 bed

3 bath

12 guests

$1,850,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $615

AirDna Occupancy: 70%

Avg Daily Rate

Annual Revenue
$157,237

Occupancy Rate

256 Days/Year

70%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$157,237

Operating Expenses

-$18,397

Operating Income

$138,840

Mortgage & Taxes

-$96,420

Profit (Cash Flow)

$42,420

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

11.14% cash-on-cash return is a good return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

11.14%

Cap Rate

7.5%

Cash Investment Summary

You will need $380,750 in cash to and renovate this property

Down Payment

-$370,000

Furniture & Renovations

-$10,750

Closing Costs

$0