Short Term Rental Analysis

212 W Woodlawn Rd

Charlotte, North Carolina

3 bed

2.5 bath

5 guests

$1 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $181

AirDna Occupancy: 62%

Avg Daily Rate

Annual Revenue
$40,987

Occupancy Rate

226 Days/Year

62%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$40,987

Operating Expenses

-$14,909

Operating Income

$26,078

Mortgage & Taxes

$0

Profit (Cash Flow)

$26,078

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

302.34% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

302.34%

Cap Rate

2,607,805.12%

Cash Investment Summary

You will need $8,625 in cash to and renovate this property

Down Payment

-$0

Furniture & Renovations

-$8,625

Closing Costs

$0