Short Term Rental Analysis
1521 Mulligan Blvd
Davenport, Florida
8 bed
5 bath
20 guests
$849,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $508
AirDna Occupancy: 76%
Avg Daily Rate
- Annual Revenue
- $208,189
Occupancy Rate
278 Days/Year
76%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$208,189
Operating Expenses
-$82,955
Operating Income
$125,233
Mortgage & Taxes
-$58,932
Profit (Cash Flow)
$66,301
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
39.04% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
39.04%
Cap Rate
14.75%
Cash Investment Summary
You will need $169,800 in cash to and renovate this property
Down Payment
-$169,800
Furniture & Renovations
$0
Closing Costs
$0