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