Short Term Rental Analysis
Western Ave S
Saint Paul, Minnesota
4 bed
2.5 bath
10 guests
$350,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $347
AirDna Occupancy: 59%
Avg Daily Rate
- Annual Revenue
- $64,648
Occupancy Rate
215 Days/Year
59%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$64,648
Operating Expenses
-$15,619
Operating Income
$49,028
Mortgage & Taxes
-$19,380
Profit (Cash Flow)
$29,648
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
46.96% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
46.96%
Cap Rate
14%
Cash Investment Summary
You will need $63,125 in cash to and renovate this property
Down Payment
-$52,500
Furniture & Renovations
-$10,625
Closing Costs
$0