Short Term Rental Analysis
10277 Vistula Rd
Osceola, Indiana
4 bed
3.5 bath
16 guests
$360,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $571
AirDna Occupancy: 44%
Avg Daily Rate
- Annual Revenue
- $91,763
Occupancy Rate
161 Days/Year
44%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$91,763
Operating Expenses
-$16,432
Operating Income
$75,330
Mortgage & Taxes
-$18,756
Profit (Cash Flow)
$56,574
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
68.26% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
68.26%
Cap Rate
20.92%
Cash Investment Summary
You will need $82,875 in cash to and renovate this property
Down Payment
-$72,000
Furniture & Renovations
-$10,875
Closing Costs
$0