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