Short Term Rental Analysis

Zinc Dr

Edmond, Oklahoma

3 bed

2 bath

8 guests

$260,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $182

AirDna Occupancy: 61%

Avg Daily Rate

Annual Revenue
$40,549

Occupancy Rate

223 Days/Year

61%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$40,549

Operating Expenses

-$14,896

Operating Income

$25,652

Mortgage & Taxes

-$13,548

Profit (Cash Flow)

$12,104

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

20% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

20%

Cap Rate

9.86%

Cash Investment Summary

You will need $60,500 in cash to and renovate this property

Down Payment

-$52,000

Furniture & Renovations

-$8,500

Closing Costs

$0