Short Term Rental Analysis

S Fillmore St

Little Rock, Arkansas

2 bed

1 bath

4 guests

$95,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $145

AirDna Occupancy: 58%

Avg Daily Rate

Annual Revenue
$23,266

Occupancy Rate

256 Days/Year

70%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$23,266

Operating Expenses

-$7,837

Operating Income

$15,428

Mortgage & Taxes

-$5,928

Profit (Cash Flow)

$9,500

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

48.96% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

48.96%

Cap Rate

16.24%

Cash Investment Summary

You will need $19,400 in cash to and renovate this property

Down Payment

-$19,000

Furniture & Renovations

-$400

Closing Costs

$0