Short Term Rental Analysis

Powderhorn Rd

Long Pond, Pennsylvania

3 bed

2 bath

8 guests

$500,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $418

AirDna Occupancy: 49%

Avg Daily Rate

Annual Revenue
$73,282

Occupancy Rate

175 Days/Year

48%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$73,282

Operating Expenses

-$15,878

Operating Income

$57,404

Mortgage & Taxes

-$26,052

Profit (Cash Flow)

$31,352

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

28.89% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

28.89%

Cap Rate

11.48%

Cash Investment Summary

You will need $108,500 in cash to and renovate this property

Down Payment

-$100,000

Furniture & Renovations

-$8,500

Closing Costs

$0