Short Term Rental Analysis

147 Flat Lake Cir

Speedwell, Tennessee

5 bed

3.5 bath

16 guests

$725,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $451

AirDna Occupancy: 52%

Avg Daily Rate

Annual Revenue
$85,657

Occupancy Rate

190 Days/Year

52%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$85,657

Operating Expenses

-$16,249

Operating Income

$69,407

Mortgage & Taxes

-$37,788

Profit (Cash Flow)

$31,619

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

20.02% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

20.02%

Cap Rate

9.57%

Cash Investment Summary

You will need $157,875 in cash to and renovate this property

Down Payment

-$145,000

Furniture & Renovations

-$12,875

Closing Costs

$0