Short Term Rental Analysis

176 Thompson St

New York, New York

2 bed

1 bath

4 guests

$1,000,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $478

AirDna Occupancy: 74%

Avg Daily Rate

Annual Revenue
$129,194

Occupancy Rate

270 Days/Year

74%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$129,194

Operating Expenses

-$17,555

Operating Income

$111,638

Mortgage & Taxes

-$52,116

Profit (Cash Flow)

$59,522

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

28.85% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

28.85%

Cap Rate

11.16%

Cash Investment Summary

You will need $206,250 in cash to and renovate this property

Down Payment

-$200,000

Furniture & Renovations

-$6,250

Closing Costs

$0