Short Term Rental Analysis

N Baden Dr

Gatlinburg, Tennessee

2 bed

1.5 bath

5 guests

$675,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $223

AirDna Occupancy: 71%

Avg Daily Rate

Annual Revenue
$57,829

Occupancy Rate

259 Days/Year

71%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$57,829

Operating Expenses

-$15,414

Operating Income

$42,414

Mortgage & Taxes

-$35,172

Profit (Cash Flow)

$7,242

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

5.12% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

5.12%

Cap Rate

6.28%

Cash Investment Summary

You will need $141,375 in cash to and renovate this property

Down Payment

-$135,000

Furniture & Renovations

-$6,375

Closing Costs

$0