Short Term Rental Analysis

Hwy 98 W

Carrabelle, Florida

1 bed

1 bath

4 guests

$205,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $225

AirDna Occupancy: 43%

Avg Daily Rate

Annual Revenue
$32,871

Occupancy Rate

219 Days/Year

60%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$32,871

Operating Expenses

-$16,393

Operating Income

$16,478

Mortgage & Taxes

-$12,768

Profit (Cash Flow)

$3,710

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

8.2% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

8.2%

Cap Rate

8.03%

Cash Investment Summary

You will need $45,250 in cash to and renovate this property

Down Payment

-$41,000

Furniture & Renovations

-$4,250

Closing Costs

$0