Short Term Rental Analysis

Nice Ct

Kissimmee, Florida

8 bed

6 bath

19 guests

$850,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $476

AirDna Occupancy: 68%

Avg Daily Rate

Annual Revenue
$118,222

Occupancy Rate

248 Days/Year

68%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$118,222

Operating Expenses

-$17,226

Operating Income

$100,995

Mortgage & Taxes

-$57,444

Profit (Cash Flow)

$43,551

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

20.78% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

20.78%

Cap Rate

11.88%

Cash Investment Summary

You will need $209,500 in cash to and renovate this property

Down Payment

-$170,000

Furniture & Renovations

-$39,500

Closing Costs

$0