Short Term Rental Analysis

1367 Regency Estates Ct

Chesterfield, Missouri

5 bed

5.5 bath

4 guests

$1,000,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $411

AirDna Occupancy: 67%

Avg Daily Rate

Annual Revenue
$100,577

Occupancy Rate

245 Days/Year

67%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$100,577

Operating Expenses

-$16,697

Operating Income

$83,879

Mortgage & Taxes

-$52,116

Profit (Cash Flow)

$31,763

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

14.88% cash-on-cash return is a good return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

14.88%

Cap Rate

8.38%

Cash Investment Summary

You will need $213,375 in cash to and renovate this property

Down Payment

-$200,000

Furniture & Renovations

-$13,375

Closing Costs

$0