Short Term Rental Analysis

Moonshine Ln

Harpers Ferry, West Virginia

3 bed

2 bath

8 guests

$315,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $340

AirDna Occupancy: 77%

Avg Daily Rate

Annual Revenue
$47,993

Occupancy Rate

267 Days/Year

73%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$47,993

Operating Expenses

-$15,119

Operating Income

$32,873

Mortgage & Taxes

-$16,416

Profit (Cash Flow)

$16,457

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

23.01% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

23.01%

Cap Rate

10.43%

Cash Investment Summary

You will need $71,500 in cash to and renovate this property

Down Payment

-$63,000

Furniture & Renovations

-$8,500

Closing Costs

$0