Short Term Rental Analysis

1305 Leisure Ln

Eastpoint, Florida

4 bed

4 bath

12 guests

$1,000,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $444

AirDna Occupancy: 76%

Avg Daily Rate

Annual Revenue
$123,247

Occupancy Rate

278 Days/Year

76%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$123,247

Operating Expenses

-$29,696

Operating Income

$93,551

Mortgage & Taxes

-$52,116

Profit (Cash Flow)

$41,435

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

18.74% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

18.74%

Cap Rate

9.35%

Cash Investment Summary

You will need $221,000 in cash to and renovate this property

Down Payment

-$200,000

Furniture & Renovations

-$11,000

Closing Costs

-$10,000