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