Short Term Rental Analysis

Cub Cir

Sevierville, Tennessee

3 bed

2.5 bath

8 guests

$660,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $386

AirDna Occupancy: 68%

Avg Daily Rate

Annual Revenue
$86,928

Occupancy Rate

248 Days/Year

68%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$86,928

Operating Expenses

-$16,287

Operating Income

$70,640

Mortgage & Taxes

-$34,392

Profit (Cash Flow)

$36,248

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

25.77% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

25.77%

Cap Rate

10.7%

Cash Investment Summary

You will need $140,625 in cash to and renovate this property

Down Payment

-$132,000

Furniture & Renovations

-$8,625

Closing Costs

$0