Short Term Rental Analysis

W 15th St

New York, New York

1 bed

1 bath

4 guests

$1,100,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $271

AirDna Occupancy: 68%

Avg Daily Rate

Annual Revenue
$67,307

Occupancy Rate

248 Days/Year

68%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$67,307

Operating Expenses

-$22,849

Operating Income

$44,457

Mortgage & Taxes

-$50,004

Profit (Cash Flow)

-$5,546

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

-1.71% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-1.71%

Cap Rate

4.04%

Cash Investment Summary

You will need $323,250 in cash to and renovate this property

Down Payment

-$319,000

Furniture & Renovations

-$4,250

Closing Costs

$0