Short Term Rental Analysis

Sand Piper Dr

North Topsail Beach, North Carolina

2 bed

1.5 bath

6 guests

$185,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $197

AirDna Occupancy: 62%

Avg Daily Rate

Annual Revenue
$44,610

Occupancy Rate

226 Days/Year

62%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$44,610

Operating Expenses

-$18,459

Operating Income

$26,151

Mortgage & Taxes

-$9,636

Profit (Cash Flow)

$16,515

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

44.63% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

44.63%

Cap Rate

14.13%

Cash Investment Summary

You will need $37,000 in cash to and renovate this property

Down Payment

-$37,000

Furniture & Renovations

$0

Closing Costs

$0