Short Term Rental Analysis

12303 Cedar St

Cedar Key, Florida

3 bed

2 bath

8 guests

$300,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $263

AirDna Occupancy: 78%

Avg Daily Rate

Annual Revenue
$74,926

Occupancy Rate

285 Days/Year

78%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$74,926

Operating Expenses

-$15,927

Operating Income

$58,998

Mortgage & Taxes

-$15,636

Profit (Cash Flow)

$43,362

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

63.3% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

63.3%

Cap Rate

19.66%

Cash Investment Summary

You will need $68,500 in cash to and renovate this property

Down Payment

-$60,000

Furniture & Renovations

-$8,500

Closing Costs

$0