Short Term Rental Analysis

1656 Forsythia Ct

Saint George Island, Florida

4 bed

3.5 bath

12 guests

$900,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $565

AirDna Occupancy: 72%

Avg Daily Rate

Annual Revenue
$160,963

Occupancy Rate

285 Days/Year

78%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$160,963

Operating Expenses

-$50,458

Operating Income

$110,504

Mortgage & Taxes

-$59,508

Profit (Cash Flow)

$50,996

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

19.62% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

19.62%

Cap Rate

12.27%

Cash Investment Summary

You will need $259,875 in cash to and renovate this property

Down Payment

-$180,000

Furniture & Renovations

-$72,875

Closing Costs

-$7,000