Short Term Rental Analysis

Twin Oaks Rd

Gatlinburg, Tennessee

4 bed

3 bath

12 guests

$699,900 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $508

AirDna Occupancy: 68%

Avg Daily Rate

Annual Revenue
$126,169

Occupancy Rate

248 Days/Year

68%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$126,169

Operating Expenses

-$17,465

Operating Income

$108,704

Mortgage & Taxes

-$62,244

Profit (Cash Flow)

$46,460

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

38.4% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

38.4%

Cap Rate

15.53%

Cash Investment Summary

You will need $120,987 in cash to and renovate this property

Down Payment

-$69,990

Furniture & Renovations

-$30,000

Closing Costs

-$20,997