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