Short Term Rental Analysis

152 Charlie O Way

Jefferson, Maine

3 bed

2 bath

8 guests

$320,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $377

AirDna Occupancy: 47%

Avg Daily Rate

Annual Revenue
$64,717

Occupancy Rate

172 Days/Year

47%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$64,717

Operating Expenses

-$22,333

Operating Income

$42,384

Mortgage & Taxes

-$21,612

Profit (Cash Flow)

$20,772

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

28.65% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

28.65%

Cap Rate

13.24%

Cash Investment Summary

You will need $72,500 in cash to and renovate this property

Down Payment

-$64,000

Furniture & Renovations

-$8,500

Closing Costs

$0