Short Term Rental Analysis
Gum Springs Rd
Longview, Texas
3 bed
2 bath
8 guests
$200,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $160
AirDna Occupancy: 66%
Avg Daily Rate
- Annual Revenue
- $38,569
Occupancy Rate
241 Days/Year
66%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$38,569
Operating Expenses
-$14,837
Operating Income
$23,732
Mortgage & Taxes
-$10,416
Profit (Cash Flow)
$13,316
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
27.45% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
27.45%
Cap Rate
11.86%
Cash Investment Summary
You will need $48,500 in cash to and renovate this property
Down Payment
-$40,000
Furniture & Renovations
-$8,500
Closing Costs
$0