Short Term Rental Analysis

Reynolds Rd

Wetumpka, Alabama

4 bed

3 bath

10 guests

$325,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $212

AirDna Occupancy: 72%

Avg Daily Rate

Annual Revenue
$55,750

Occupancy Rate

263 Days/Year

72%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$55,750

Operating Expenses

-$15,352

Operating Income

$40,398

Mortgage & Taxes

-$16,932

Profit (Cash Flow)

$23,466

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

30.97% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

30.97%

Cap Rate

12.43%

Cash Investment Summary

You will need $75,750 in cash to and renovate this property

Down Payment

-$65,000

Furniture & Renovations

-$10,750

Closing Costs

$0