Short Term Rental Analysis

1620 31st St

Cody, Wyoming

3 bed

2 bath

5 guests

$179,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $292

AirDna Occupancy: 62%

Avg Daily Rate

Annual Revenue
$66,123

Occupancy Rate

226 Days/Year

62%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$66,123

Operating Expenses

-$15,663

Operating Income

$50,460

Mortgage & Taxes

-$9,324

Profit (Cash Flow)

$41,136

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

92.85% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

92.85%

Cap Rate

28.18%

Cash Investment Summary

You will need $44,300 in cash to and renovate this property

Down Payment

-$35,800

Furniture & Renovations

-$8,500

Closing Costs

$0