Short Term Rental Analysis

1901 Wazee St

Denver, Colorado

1 bed

2 bath

2 guests

$990,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $207

AirDna Occupancy: 65%

Avg Daily Rate

Annual Revenue
$75,605

Occupancy Rate

365 Days/Year

100%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$75,605

Operating Expenses

-$23,748

Operating Income

$51,856

Mortgage & Taxes

-$51,600

Profit (Cash Flow)

$256

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

0.12% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

0.12%

Cap Rate

5.23%

Cash Investment Summary

You will need $202,500 in cash to and renovate this property

Down Payment

-$198,000

Furniture & Renovations

-$4,500

Closing Costs

$0