Short Term Rental Analysis

1260 Ski View Dr

Gatlinburg, Tennessee

3 bed

2 bath

8 guests

$180,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $236

AirDna Occupancy: 59%

Avg Daily Rate

Annual Revenue
$50,856

Occupancy Rate

215 Days/Year

59%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$50,856

Operating Expenses

-$15,205

Operating Income

$35,650

Mortgage & Taxes

-$9,372

Profit (Cash Flow)

$26,278

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

59.05% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

59.05%

Cap Rate

19.8%

Cash Investment Summary

You will need $44,500 in cash to and renovate this property

Down Payment

-$36,000

Furniture & Renovations

-$8,500

Closing Costs

$0