Short Term Rental Analysis

104 Schodack Rd

Lampe, Missouri

2 bed

1 bath

4 guests

$279,900 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $158

AirDna Occupancy: 43%

Avg Daily Rate

Annual Revenue
$31,410

Occupancy Rate

157 Days/Year

43%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$31,410

Operating Expenses

-$14,622

Operating Income

$16,788

Mortgage & Taxes

-$14,580

Profit (Cash Flow)

$2,208

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

3.54% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

3.54%

Cap Rate

5.99%

Cash Investment Summary

You will need $62,230 in cash to and renovate this property

Down Payment

-$55,980

Furniture & Renovations

-$6,250

Closing Costs

$0