Short Term Rental Analysis

1003 Summit Ave

Nashville, Tennessee

4 bed

4 bath

12 guests

$850,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $586

AirDna Occupancy: 53%

Avg Daily Rate

Annual Revenue
$113,437

Occupancy Rate

194 Days/Year

53%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$113,437

Operating Expenses

-$17,083

Operating Income

$96,354

Mortgage & Taxes

-$44,304

Profit (Cash Flow)

$52,050

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

26.58% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

26.58%

Cap Rate

11.33%

Cash Investment Summary

You will need $195,800 in cash to and renovate this property

Down Payment

-$170,000

Furniture & Renovations

-$25,800

Closing Costs

$0