Short Term Rental Analysis

157 The Meadows Ln

Slaty Fork, West Virginia

5 bed

4 bath

14 guests

$450,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $883

AirDna Occupancy: 37%

Avg Daily Rate

Annual Revenue
$119,328

Occupancy Rate

135 Days/Year

37%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$119,328

Operating Expenses

-$17,259

Operating Income

$102,069

Mortgage & Taxes

-$23,448

Profit (Cash Flow)

$78,621

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

61.42% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

61.42%

Cap Rate

22.68%

Cash Investment Summary

You will need $128,000 in cash to and renovate this property

Down Payment

-$90,000

Furniture & Renovations

-$38,000

Closing Costs

$0