Short Term Rental Analysis

135 Livingston Rd

Gilbertsville, Kentucky

4 bed

2 bath

10 guests

$265,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $327

AirDna Occupancy: 48%

Avg Daily Rate

Annual Revenue
$57,328

Occupancy Rate

175 Days/Year

48%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$57,328

Operating Expenses

-$15,399

Operating Income

$41,928

Mortgage & Taxes

-$13,812

Profit (Cash Flow)

$28,116

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

44.27% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

44.27%

Cap Rate

15.82%

Cash Investment Summary

You will need $63,500 in cash to and renovate this property

Down Payment

-$53,000

Furniture & Renovations

-$10,500

Closing Costs

$0