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