Short Term Rental Analysis

1532 Still Dr

Clermont, Florida

3 bed

4 bath

12 guests

$389,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $183

AirDna Occupancy: 69%

Avg Daily Rate

Annual Revenue
$51,280

Occupancy Rate

263 Days/Year

72%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$51,280

Operating Expenses

-$20,586

Operating Income

$30,693

Mortgage & Taxes

-$20,268

Profit (Cash Flow)

$10,425

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

12.01% cash-on-cash return is a good return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

12.01%

Cap Rate

7.89%

Cash Investment Summary

You will need $86,800 in cash to and renovate this property

Down Payment

-$77,800

Furniture & Renovations

-$9,000

Closing Costs

$0