Short Term Rental Analysis

Fairwood Dr

Augusta, Georgia

3 bed

2 bath

8 guests

$170,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $172

AirDna Occupancy: 51%

Avg Daily Rate

Annual Revenue
$32,039

Occupancy Rate

186 Days/Year

51%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$32,039

Operating Expenses

-$18,085

Operating Income

$13,954

Mortgage & Taxes

-$12,852

Profit (Cash Flow)

$1,102

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

2.09% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

2.09%

Cap Rate

8.2%

Cash Investment Summary

You will need $52,700 in cash to and renovate this property

Down Payment

-$44,200

Furniture & Renovations

-$8,500

Closing Costs

$0