Short Term Rental Analysis
128 Hueston Wood Ln
Speedwell, Tennessee
3 bed
2 bath
8 guests
$310,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $299
AirDna Occupancy: 48%
Avg Daily Rate
- Annual Revenue
- $52,419
Occupancy Rate
175 Days/Year
48%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$52,419
Operating Expenses
-$20,734
Operating Income
$31,685
Mortgage & Taxes
-$16,152
Profit (Cash Flow)
$15,533
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
22.03% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
22.03%
Cap Rate
10.22%
Cash Investment Summary
You will need $70,500 in cash to and renovate this property
Down Payment
-$62,000
Furniture & Renovations
-$8,500
Closing Costs
$0