Short Term Rental Analysis
117 Selmar Wy
Sylva, North Carolina
4 bed
3.5 bath
12 guests
$600,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $384
AirDna Occupancy: 43%
Avg Daily Rate
- Annual Revenue
- $77,139
Occupancy Rate
241 Days/Year
66%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$77,139
Operating Expenses
-$23,389
Operating Income
$53,750
Mortgage & Taxes
-$40,824
Profit (Cash Flow)
$12,926
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
10.77% cash-on-cash return is a good return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
10.77%
Cap Rate
8.95%
Cash Investment Summary
You will need $120,000 in cash to and renovate this property
Down Payment
-$120,000
Furniture & Renovations
$0
Closing Costs
$0