Short Term Rental Analysis

101 Deerfield Rd

Deerfield, Illinois

1 bed

2 bath

4 guests

$250,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $152

AirDna Occupancy: 68%

Avg Daily Rate

Annual Revenue
$37,751

Occupancy Rate

248 Days/Year

68%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$37,751

Operating Expenses

-$14,812

Operating Income

$22,939

Mortgage & Taxes

-$13,020

Profit (Cash Flow)

$9,919

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

18.2% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

18.2%

Cap Rate

9.17%

Cash Investment Summary

You will need $54,500 in cash to and renovate this property

Down Payment

-$50,000

Furniture & Renovations

-$4,500

Closing Costs

$0