Short Term Rental Analysis

Cotswald Rd

Tobyhanna, Pennsylvania

5 bed

2 bath

10 guests

$260,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $456

AirDna Occupancy: 47%

Avg Daily Rate

Annual Revenue
$88,272

Occupancy Rate

194 Days/Year

53%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$88,272

Operating Expenses

-$16,328

Operating Income

$71,944

Mortgage & Taxes

-$16,092

Profit (Cash Flow)

$55,852

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

219.02% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

219.02%

Cap Rate

27.67%

Cash Investment Summary

You will need $25,500 in cash to and renovate this property

Down Payment

-$13,000

Furniture & Renovations

-$12,500

Closing Costs

$0