Short Term Rental Analysis

N Main St

Breckenridge, Colorado

1 bed

1 bath

4 guests

$695,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $221

AirDna Occupancy: 63%

Avg Daily Rate

Annual Revenue
$50,111

Occupancy Rate

179 Days/Year

49%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$50,111

Operating Expenses

-$33,017

Operating Income

$17,093

Mortgage & Taxes

-$3,468

Profit (Cash Flow)

$13,625

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

1.94% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

1.94%

Cap Rate

2.45%

Cash Investment Summary

You will need $699,250 in cash to and renovate this property

Down Payment

-$695,000

Furniture & Renovations

-$4,250

Closing Costs

$0