Short Term Rental Analysis

1708 Hollywood Ave

Pensacola, Florida

3 bed

1 bath

8 guests

$52,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $197

AirDna Occupancy: 58%

Avg Daily Rate

Annual Revenue
$41,732

Occupancy Rate

212 Days/Year

57.99%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$41,732

Operating Expenses

-$14,931

Operating Income

$26,800

Mortgage & Taxes

-$2,700

Profit (Cash Flow)

$24,100

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

129.22% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

129.22%

Cap Rate

51.53%

Cash Investment Summary

You will need $18,650 in cash to and renovate this property

Down Payment

-$10,400

Furniture & Renovations

-$8,250

Closing Costs

$0