Short Term Rental Analysis

1633 San Juan Ct

Page, Arizona

4 bed

3 bath

12 guests

$600,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $401

AirDna Occupancy: 59%

Avg Daily Rate

Annual Revenue
$118,634

Occupancy Rate

296 Days/Year

81%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$118,634

Operating Expenses

-$17,239

Operating Income

$101,395

Mortgage & Taxes

-$31,272

Profit (Cash Flow)

$70,123

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

53.63% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

53.63%

Cap Rate

16.89%

Cash Investment Summary

You will need $130,750 in cash to and renovate this property

Down Payment

-$120,000

Furniture & Renovations

-$10,750

Closing Costs

$0