Short Term Rental Analysis

1802 Carson Ave

Chattanooga, Tennessee

4 bed

2 bath

8 guests

$195,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $346

AirDna Occupancy: 65%

Avg Daily Rate

Annual Revenue
$54,969

Occupancy Rate

256 Days/Year

70%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$54,969

Operating Expenses

-$23,783

Operating Income

$31,185

Mortgage & Taxes

-$10,164

Profit (Cash Flow)

$21,021

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

42.46% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

42.46%

Cap Rate

15.99%

Cash Investment Summary

You will need $49,500 in cash to and renovate this property

Down Payment

-$39,000

Furniture & Renovations

-$10,500

Closing Costs

$0