Short Term Rental Analysis

Knollwood Dr

New Haven, Connecticut

4 bed

3 bath

8 guests

$420,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $384

AirDna Occupancy: 54%

Avg Daily Rate

Annual Revenue
$75,736

Occupancy Rate

197 Days/Year

54%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$75,736

Operating Expenses

-$23,765

Operating Income

$51,971

Mortgage & Taxes

-$21,888

Profit (Cash Flow)

$30,083

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

31.75% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

31.75%

Cap Rate

12.37%

Cash Investment Summary

You will need $94,750 in cash to and renovate this property

Down Payment

-$84,000

Furniture & Renovations

-$10,750

Closing Costs

$0