Short Term Rental Analysis

Horseshoe Dr

Lafayette, Louisiana

3 bed

3 bath

6 guests

$350,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $218

AirDna Occupancy: 45%

Avg Daily Rate

Annual Revenue
$34,515

Occupancy Rate

256 Days/Year

70%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$34,515

Operating Expenses

-$14,715

Operating Income

$19,800

Mortgage & Taxes

-$18,240

Profit (Cash Flow)

$1,560

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

1.98% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

1.98%

Cap Rate

5.65%

Cash Investment Summary

You will need $78,750 in cash to and renovate this property

Down Payment

-$70,000

Furniture & Renovations

-$8,750

Closing Costs

$0