Short Term Rental Analysis

W Glenn Ct

Glendale, Arizona

3 bed

2 bath

8 guests

$418,500 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $301

AirDna Occupancy: 72%

Avg Daily Rate

Annual Revenue
$79,155

Occupancy Rate

263 Days/Year

72%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$79,155

Operating Expenses

-$24,210

Operating Income

$54,945

Mortgage & Taxes

-$21,804

Profit (Cash Flow)

$33,141

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

35.94% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

35.94%

Cap Rate

13.12%

Cash Investment Summary

You will need $92,200 in cash to and renovate this property

Down Payment

-$83,700

Furniture & Renovations

-$8,500

Closing Costs

$0