Short Term Rental Analysis

2296 Sailfish Dr

Saint George Island, Florida

4 bed

3.5 bath

10 guests

$1,200,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $541

AirDna Occupancy: 77%

Avg Daily Rate

Annual Revenue
$152,149

Occupancy Rate

281 Days/Year

77%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$152,149

Operating Expenses

-$49,066

Operating Income

$103,083

Mortgage & Taxes

-$79,344

Profit (Cash Flow)

$23,739

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

8.89% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

8.89%

Cap Rate

8.59%

Cash Investment Summary

You will need $266,875 in cash to and renovate this property

Down Payment

-$240,000

Furniture & Renovations

-$10,875

Closing Costs

-$16,000