Short Term Rental Analysis

1144 Noah Stevenson Rd

Bee Spring, Kentucky

4 bed

3 bath

12 guests

$455,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $270

AirDna Occupancy: 72%

Avg Daily Rate

Annual Revenue
$78,892

Occupancy Rate

263 Days/Year

72%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$78,892

Operating Expenses

-$23,816

Operating Income

$55,076

Mortgage & Taxes

-$23,712

Profit (Cash Flow)

$31,364

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

27.17% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

27.17%

Cap Rate

12.1%

Cash Investment Summary

You will need $115,400 in cash to and renovate this property

Down Payment

-$91,000

Furniture & Renovations

-$10,750

Closing Costs

-$13,650