Short Term Rental Analysis

S Main St

Saint Albans City, Vermont

1 bed

1 bath

4 guests

$83,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $136

AirDna Occupancy: 67%

Avg Daily Rate

Annual Revenue
$33,281

Occupancy Rate

245 Days/Year

67%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$33,281

Operating Expenses

-$16,146

Operating Income

$17,134

Mortgage & Taxes

-$4,320

Profit (Cash Flow)

$12,814

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

61.46% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

61.46%

Cap Rate

20.64%

Cash Investment Summary

You will need $20,850 in cash to and renovate this property

Down Payment

-$16,600

Furniture & Renovations

-$4,250

Closing Costs

$0