Short Term Rental Analysis

2041 W Bluewater Dr

Morganton, North Carolina

4 bed

4 bath

9 guests

$1,025,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $308

AirDna Occupancy: 58%

Avg Daily Rate

Annual Revenue
$73,121

Occupancy Rate

237 Days/Year

65%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$73,121

Operating Expenses

-$15,873

Operating Income

$57,248

Mortgage & Taxes

-$53,424

Profit (Cash Flow)

$3,824

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

1.77% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

1.77%

Cap Rate

5.58%

Cash Investment Summary

You will need $216,000 in cash to and renovate this property

Down Payment

-$205,000

Furniture & Renovations

-$11,000

Closing Costs

$0