Short Term Rental Analysis

1013 Township Rd 2946

Perrysville, Ohio

4 bed

2.5 bath

12 guests

$775,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $369

AirDna Occupancy: 60%

Avg Daily Rate

Annual Revenue
$110,888

Occupancy Rate

168 Days/Year

46%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$110,888

Operating Expenses

-$16,393

Operating Income

$94,494

Mortgage & Taxes

-$40,392

Profit (Cash Flow)

$54,102

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

32.66% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

32.66%

Cap Rate

12.19%

Cash Investment Summary

You will need $165,625 in cash to and renovate this property

Down Payment

-$155,000

Furniture & Renovations

-$10,625

Closing Costs

$0