Short Term Rental Analysis

Fresh Pond Rd

Falmouth, Massachusetts

4 bed

4 bath

8 guests

$649,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $391

AirDna Occupancy: 58%

Avg Daily Rate

Annual Revenue
$82,830

Occupancy Rate

212 Days/Year

57.99%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$82,830

Operating Expenses

-$16,164

Operating Income

$66,665

Mortgage & Taxes

-$33,816

Profit (Cash Flow)

$32,849

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

23.33% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

23.33%

Cap Rate

10.27%

Cash Investment Summary

You will need $140,800 in cash to and renovate this property

Down Payment

-$129,800

Furniture & Renovations

-$11,000

Closing Costs

$0