Short Term Rental Analysis

H St

Charleston, South Carolina

3 bed

1 bath

8 guests

$510,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $463

AirDna Occupancy: 69%

Avg Daily Rate

Annual Revenue
$116,684

Occupancy Rate

252 Days/Year

69%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$116,684

Operating Expenses

-$17,180

Operating Income

$99,503

Mortgage & Taxes

-$26,580

Profit (Cash Flow)

$72,923

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

66.14% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

66.14%

Cap Rate

19.51%

Cash Investment Summary

You will need $110,250 in cash to and renovate this property

Down Payment

-$102,000

Furniture & Renovations

-$8,250

Closing Costs

$0