Short Term Rental Analysis

2311 8th Ave N

St. Petersburg, Florida

3 bed

3 bath

10 guests

$525,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $232

AirDna Occupancy: 57%

Avg Daily Rate

Annual Revenue
$48,299

Occupancy Rate

208 Days/Year

56.99%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$48,299

Operating Expenses

-$15,128

Operating Income

$33,170

Mortgage & Taxes

-$27,360

Profit (Cash Flow)

$5,810

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

5.1% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

5.1%

Cap Rate

6.31%

Cash Investment Summary

You will need $113,750 in cash to and renovate this property

Down Payment

-$105,000

Furniture & Renovations

-$8,750

Closing Costs

$0