Short Term Rental Analysis

Oliphant Ln

Middletown, Rhode Island

4 bed

1.5 bath

8 guests

$450,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $690

AirDna Occupancy: 49%

Avg Daily Rate

Annual Revenue
$115,051

Occupancy Rate

256 Days/Year

70%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$115,051

Operating Expenses

-$17,131

Operating Income

$97,920

Mortgage & Taxes

-$23,448

Profit (Cash Flow)

$74,472

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

74.19% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

74.19%

Cap Rate

21.76%

Cash Investment Summary

You will need $100,375 in cash to and renovate this property

Down Payment

-$90,000

Furniture & Renovations

-$10,375

Closing Costs

$0