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