Short Term Rental Analysis

1601 Ruth Dr

Thornton, Colorado

3 bed

1 bath

9 guests

$325,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $364

AirDna Occupancy: 81%

Avg Daily Rate

Annual Revenue
$107,688

Occupancy Rate

296 Days/Year

81%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$107,688

Operating Expenses

-$16,910

Operating Income

$90,777

Mortgage & Taxes

-$16,932

Profit (Cash Flow)

$73,845

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

100.81% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

100.81%

Cap Rate

27.93%

Cash Investment Summary

You will need $73,250 in cash to and renovate this property

Down Payment

-$65,000

Furniture & Renovations

-$8,250

Closing Costs

$0