Short Term Rental Analysis

106 Kaanapali Shores Pl

Lahaina, Hawaii

1 bed

1 bath

4 guests

$1,000,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $399

AirDna Occupancy: 85%

Avg Daily Rate

Annual Revenue
$123,872

Occupancy Rate

310 Days/Year

85%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$123,872

Operating Expenses

-$30,023

Operating Income

$93,849

Mortgage & Taxes

-$76,152

Profit (Cash Flow)

$17,697

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

8.66% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

8.66%

Cap Rate

9.38%

Cash Investment Summary

You will need $204,250 in cash to and renovate this property

Down Payment

-$200,000

Furniture & Renovations

-$4,250

Closing Costs

$0