Short Term Rental Analysis

Dorrance St

Philadelphia, Pennsylvania

3 bed

1.5 bath

5 guests

$255,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $224

AirDna Occupancy: 55%

Avg Daily Rate

Annual Revenue
$44,998

Occupancy Rate

201 Days/Year

55%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$44,998

Operating Expenses

-$15,029

Operating Income

$29,968

Mortgage & Taxes

-$13,284

Profit (Cash Flow)

$16,684

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

28.09% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

28.09%

Cap Rate

11.75%

Cash Investment Summary

You will need $59,375 in cash to and renovate this property

Down Payment

-$51,000

Furniture & Renovations

-$8,375

Closing Costs

$0