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