Short Term Rental Analysis

1390 Fort Pickens Rd

Pensacola Beach, Florida

3 bed

3 bath

8 guests

$600,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $317

AirDna Occupancy: 66%

Avg Daily Rate

Annual Revenue
$76,416

Occupancy Rate

241 Days/Year

66%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$76,416

Operating Expenses

-$15,972

Operating Income

$60,443

Mortgage & Taxes

-$31,272

Profit (Cash Flow)

$29,171

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

22.65% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

22.65%

Cap Rate

10.07%

Cash Investment Summary

You will need $128,750 in cash to and renovate this property

Down Payment

-$120,000

Furniture & Renovations

-$8,750

Closing Costs

$0