Short Term Rental Analysis

101 Deerfield Trail

Chapel Hill, North Carolina

4 bed

3 bath

10 guests

$500,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $289

AirDna Occupancy: 71%

Avg Daily Rate

Annual Revenue
$74,944

Occupancy Rate

259 Days/Year

71%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$74,944

Operating Expenses

-$24,022

Operating Income

$50,921

Mortgage & Taxes

-$28,404

Profit (Cash Flow)

$22,517

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

16.67% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

16.67%

Cap Rate

10.18%

Cash Investment Summary

You will need $135,000 in cash to and renovate this property

Down Payment

-$100,000

Furniture & Renovations

-$25,000

Closing Costs

-$10,000