Short Term Rental Analysis

224 Girl Scout Rd

Glasgow, Kentucky

3 bed

2 bath

8 guests

$270,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $174

AirDna Occupancy: 73%

Avg Daily Rate

Annual Revenue
$46,393

Occupancy Rate

267 Days/Year

73%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$46,393

Operating Expenses

-$15,071

Operating Income

$31,321

Mortgage & Taxes

-$14,064

Profit (Cash Flow)

$17,257

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

27.61% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

27.61%

Cap Rate

11.6%

Cash Investment Summary

You will need $62,500 in cash to and renovate this property

Down Payment

-$54,000

Furniture & Renovations

-$8,500

Closing Costs

$0