Short Term Rental Analysis

20 Marietta St NW

Atlanta, Georgia

2 bed

1.5 bath

4 guests

$220,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $195

AirDna Occupancy: 54%

Avg Daily Rate

Annual Revenue
$27,028

Occupancy Rate

365 Days/Year

100%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$27,028

Operating Expenses

-$4,410

Operating Income

$22,617

Mortgage & Taxes

-$7,368

Profit (Cash Flow)

$15,249

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

10.06% cash-on-cash return is a good return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

10.06%

Cap Rate

10.28%

Cash Investment Summary

You will need $151,575 in cash to and renovate this property

Down Payment

-$145,200

Furniture & Renovations

-$6,375

Closing Costs

$0