Short Term Rental Analysis

117 18th Ave S

Lake Worth, Florida

4 bed

2 bath

12 guests

$575,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $350

AirDna Occupancy: 62%

Avg Daily Rate

Annual Revenue
$113,682

Occupancy Rate

274 Days/Year

75%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$113,682

Operating Expenses

-$35,478

Operating Income

$78,203

Mortgage & Taxes

-$42,756

Profit (Cash Flow)

$35,447

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

52.12% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

52.12%

Cap Rate

13.6%

Cash Investment Summary

You will need $68,000 in cash to and renovate this property

Down Payment

-$57,500

Furniture & Renovations

-$10,500

Closing Costs

$0