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