Short Term Rental Analysis

1517 Southbury Dr

Kissimmee, Florida

3 bed

2.5 bath

8 guests

$357,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $167

AirDna Occupancy: 61%

Avg Daily Rate

Annual Revenue
$37,207

Occupancy Rate

223 Days/Year

61%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$37,207

Operating Expenses

-$14,796

Operating Income

$22,411

Mortgage & Taxes

-$18,600

Profit (Cash Flow)

$3,811

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

4.76% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

4.76%

Cap Rate

6.27%

Cash Investment Summary

You will need $80,025 in cash to and renovate this property

Down Payment

-$71,400

Furniture & Renovations

-$8,625

Closing Costs

$0