Short Term Rental Analysis

11739 Red Hummingbird Dr

Houston, Texas

4 bed

3 bath

6 guests

$310,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $271

AirDna Occupancy: 45%

Avg Daily Rate

Annual Revenue
$40,582

Occupancy Rate

150 Days/Year

41%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$40,582

Operating Expenses

-$19,591

Operating Income

$20,990

Mortgage & Taxes

-$16,152

Profit (Cash Flow)

$4,838

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

7.8% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

7.8%

Cap Rate

6.77%

Cash Investment Summary

You will need $62,000 in cash to and renovate this property

Down Payment

-$62,000

Furniture & Renovations

$0

Closing Costs

$0