Short Term Rental Analysis

1049 Gulf Beach Dr W

Saint George Island, Florida

4 bed

4 bath

12 guests

$660,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $548

AirDna Occupancy: 69%

Avg Daily Rate

Annual Revenue
$138,106

Occupancy Rate

252 Days/Year

69%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$138,106

Operating Expenses

-$50,984

Operating Income

$87,121

Mortgage & Taxes

-$44,292

Profit (Cash Flow)

$42,829

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

15.03% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

15.03%

Cap Rate

13.2%

Cash Investment Summary

You will need $284,800 in cash to and renovate this property

Down Payment

-$132,000

Furniture & Renovations

-$143,000

Closing Costs

-$9,800