Short Term Rental Analysis

101 Deerfield Trail

Chapel Hill, North Carolina

4 bed

3.5 bath

10 guests

$500,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $324

AirDna Occupancy: 82%

Avg Daily Rate

Annual Revenue
$97,038

Occupancy Rate

300 Days/Year

82%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$97,038

Operating Expenses

-$26,534

Operating Income

$70,503

Mortgage & Taxes

-$34,704

Profit (Cash Flow)

$35,799

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

32.28% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3.2%

Cash on Cash Return

32.28%

Cap Rate

14.1%

Cash Investment Summary

You will need $110,875 in cash to and renovate this property

Down Payment

-$100,000

Furniture & Renovations

-$10,875

Closing Costs

$0