Short Term Rental Analysis
101 Deerfield Trail
Chapel Hill, North Carolina
4 bed
3 bath
10 guests
$550,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $287
AirDna Occupancy: 71%
Avg Daily Rate
- Annual Revenue
- $74,425
Occupancy Rate
259 Days/Year
71%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$74,425
Operating Expenses
-$24,675
Operating Income
$49,750
Mortgage & Taxes
-$30,768
Profit (Cash Flow)
$18,982
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
15.72% cash-on-cash return is a great return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
15.72%
Cap Rate
9.04%
Cash Investment Summary
You will need $120,750 in cash to and renovate this property
Down Payment
-$110,000
Furniture & Renovations
-$10,750
Closing Costs
$0