Short Term Rental Analysis

1251 Canyon Rd

Wisconsin Dells, Wisconsin

2 bed

2 bath

6 guests

$275,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $289

AirDna Occupancy: 42%

Avg Daily Rate

Annual Revenue
$44,333

Occupancy Rate

153 Days/Year

42%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$44,333

Operating Expenses

-$15,009

Operating Income

$29,323

Mortgage & Taxes

-$14,328

Profit (Cash Flow)

$14,995

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

24.38% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

24.38%

Cap Rate

10.66%

Cash Investment Summary

You will need $61,500 in cash to and renovate this property

Down Payment

-$55,000

Furniture & Renovations

-$6,500

Closing Costs

$0