Short Term Rental Analysis

Richtown Rd

Tremont, Maine

7 bed

4 bath

11 guests

$1,695,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $666

AirDna Occupancy: 53%

Avg Daily Rate

Annual Revenue
$128,923

Occupancy Rate

194 Days/Year

53%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$128,923

Operating Expenses

-$17,547

Operating Income

$111,376

Mortgage & Taxes

-$116,196

Profit (Cash Flow)

-$4,819

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

-1.35% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-1.35%

Cap Rate

6.57%

Cash Investment Summary

You will need $356,000 in cash to and renovate this property

Down Payment

-$339,000

Furniture & Renovations

-$17,000

Closing Costs

$0