Short Term Rental Analysis

Malibu Ln

Marion, Illinois

4 bed

3.5 bath

14 guests

$600,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $344

AirDna Occupancy: 61%

Avg Daily Rate

Annual Revenue
$76,642

Occupancy Rate

223 Days/Year

61%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$76,642

Operating Expenses

-$23,883

Operating Income

$52,759

Mortgage & Taxes

-$31,272

Profit (Cash Flow)

$21,487

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

16.41% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

16.41%

Cap Rate

8.79%

Cash Investment Summary

You will need $130,875 in cash to and renovate this property

Down Payment

-$120,000

Furniture & Renovations

-$10,875

Closing Costs

$0