15 Stanley, England, WF3 4HS
3 bed • 2 bath • 4 guests
$30,965
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $165/night at 52% occupancy ($31,337.93). Airbtics projects $157/night at 54% occupancy ($30,965).
Top 51% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
$5,548
Profit
Revenue
$30,965
Operating Expenses
$17,106
Operating Income
$13,860
Mortgage & Taxes
$8,312
Profit (Cash Flow)
$5,548
$36,839
Cash Investment
Down Payment
$24,643
Renos & Furnishing
$8,500
Closing Costs
$3,696
Total
$36,839
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.06%
Cap Rate
11.24%