Short Term Rental Analysis

1117 S Spring Hollow Rd

Sevierville, Tennessee

4 bed

2 bath

10 guests

$290,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $318

AirDna Occupancy: 71%

Avg Daily Rate

Annual Revenue
$82,464

Occupancy Rate

259 Days/Year

71%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$82,464

Operating Expenses

-$24,640

Operating Income

$57,824

Mortgage & Taxes

-$15,108

Profit (Cash Flow)

$42,716

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

30.84% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

30.84%

Cap Rate

19.93%

Cash Investment Summary

You will need $138,500 in cash to and renovate this property

Down Payment

-$58,000

Furniture & Renovations

-$80,500

Closing Costs

$0