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