Short Term Rental Analysis

222 Broadway

New York, New York

3 bed

2 bath

2 guests

$300,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $796

AirDna Occupancy: 79%

Avg Daily Rate

Annual Revenue
$229,680

Occupancy Rate

289 Days/Year

79%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$229,680

Operating Expenses

-$20,570

Operating Income

$209,109

Mortgage & Taxes

-$15,636

Profit (Cash Flow)

$193,473

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

282.44% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

282.44%

Cap Rate

69.7%

Cash Investment Summary

You will need $68,500 in cash to and renovate this property

Down Payment

-$60,000

Furniture & Renovations

-$8,500

Closing Costs

$0