Short Term Rental Analysis

202 Wilson St

Greensboro, North Carolina

1 bed

1 bath

2 guests

$300,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $112

AirDna Occupancy: 70%

Avg Daily Rate

Annual Revenue
$28,635

Occupancy Rate

256 Days/Year

70%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$28,635

Operating Expenses

-$14,539

Operating Income

$14,096

Mortgage & Taxes

-$15,636

Profit (Cash Flow)

-$1,539

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

-2.39% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-2.39%

Cap Rate

4.69%

Cash Investment Summary

You will need $64,250 in cash to and renovate this property

Down Payment

-$60,000

Furniture & Renovations

-$4,250

Closing Costs

$0