Short Term Rental Analysis

10760 N Bay Shore Dr

Sister Bay, Wisconsin

5 bed

4 bath

12 guests

$500,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $470

AirDna Occupancy: 50%

Avg Daily Rate

Annual Revenue
$85,832

Occupancy Rate

183 Days/Year

50%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$85,832

Operating Expenses

-$16,254

Operating Income

$69,577

Mortgage & Taxes

-$26,052

Profit (Cash Flow)

$43,525

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

38.51% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

38.51%

Cap Rate

13.91%

Cash Investment Summary

You will need $113,000 in cash to and renovate this property

Down Payment

-$100,000

Furniture & Renovations

-$13,000

Closing Costs

$0