Short Term Rental Analysis

1111 Logan St

Louisville, Kentucky

2 bed

1 bath

6 guests

$250,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $149

AirDna Occupancy: 64%

Avg Daily Rate

Annual Revenue
$34,829

Occupancy Rate

234 Days/Year

64%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$34,829

Operating Expenses

-$14,724

Operating Income

$20,104

Mortgage & Taxes

-$13,020

Profit (Cash Flow)

$7,084

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

12.59% cash-on-cash return is a good return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

12.59%

Cap Rate

8.04%

Cash Investment Summary

You will need $56,250 in cash to and renovate this property

Down Payment

-$50,000

Furniture & Renovations

-$6,250

Closing Costs

$0