Short Term Rental Analysis

905 S Tremont St

Oceanside, California

3 bed

4 bath

9 guests

$2,500,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $683

AirDna Occupancy: 75%

Avg Daily Rate

Annual Revenue
$187,096

Occupancy Rate

274 Days/Year

75%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$187,096

Operating Expenses

-$19,292

Operating Income

$167,803

Mortgage & Taxes

-$130,296

Profit (Cash Flow)

$37,507

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

7.36% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

7.36%

Cap Rate

6.71%

Cash Investment Summary

You will need $509,000 in cash to and renovate this property

Down Payment

-$500,000

Furniture & Renovations

-$9,000

Closing Costs

$0