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