Short Term Rental Analysis

Domain Dr

Austin, Texas

2 bed

2 bath

6 guests

$33,600 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $238

AirDna Occupancy: 64%

Avg Daily Rate

Annual Revenue
$55,633

Occupancy Rate

234 Days/Year

64%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$55,633

Operating Expenses

-$15,349

Operating Income

$40,284

Mortgage & Taxes

-$1,740

Profit (Cash Flow)

$38,544

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

291.56% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

291.56%

Cap Rate

119.89%

Cash Investment Summary

You will need $13,220 in cash to and renovate this property

Down Payment

-$6,720

Furniture & Renovations

-$6,500

Closing Costs

$0