Short Term Rental Analysis

E Palm Ave 1910

Tampa, Florida

2 bed

2 bath

6 guests

$400,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $180

AirDna Occupancy: 69%

Avg Daily Rate

Annual Revenue
$45,363

Occupancy Rate

252 Days/Year

69%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$45,363

Operating Expenses

-$19,817

Operating Income

$25,546

Mortgage & Taxes

-$27,840

Profit (Cash Flow)

-$2,293

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

-2.4% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-2.4%

Cap Rate

6.38%

Cash Investment Summary

You will need $95,500 in cash to and renovate this property

Down Payment

-$80,000

Furniture & Renovations

-$8,500

Closing Costs

-$7,000