Short Term Rental Analysis

1053 Center St

Jacksonville, North Carolina

2 bed

2 bath

6 guests

$155,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $103

AirDna Occupancy: 65%

Avg Daily Rate

Annual Revenue
$24,453

Occupancy Rate

237 Days/Year

65%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$24,453

Operating Expenses

-$14,413

Operating Income

$10,039

Mortgage & Taxes

-$8,076

Profit (Cash Flow)

$1,963

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

5.23% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

5.23%

Cap Rate

6.47%

Cash Investment Summary

You will need $37,500 in cash to and renovate this property

Down Payment

-$31,000

Furniture & Renovations

-$6,500

Closing Costs

$0