Short Term Rental Analysis
189 Headwaters Rd
Slaty Fork, West Virginia
5 bed
3 bath
12 guests
$425,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $473
AirDna Occupancy: 65%
Avg Daily Rate
- Annual Revenue
- $86,380
Occupancy Rate
183 Days/Year
50%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$86,380
Operating Expenses
-$26,049
Operating Income
$60,330
Mortgage & Taxes
-$34,836
Profit (Cash Flow)
$25,494
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
22.56% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
22.56%
Cap Rate
14.19%
Cash Investment Summary
You will need $113,000 in cash to and renovate this property
Down Payment
-$85,000
Furniture & Renovations
-$15,250
Closing Costs
-$12,750