Short Term Rental Analysis

235 Warkes Rd

Pennsylvania

3 bed

2 bath

10 guests

$280,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $354

AirDna Occupancy: 55%

Avg Daily Rate

Annual Revenue
$29,007

Occupancy Rate

80 Days/Year

22%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$29,007

Operating Expenses

-$14,550

Operating Income

$14,457

Mortgage & Taxes

-$14,592

Profit (Cash Flow)

-$134

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

-0.2% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-0.2%

Cap Rate

5.16%

Cash Investment Summary

You will need $64,500 in cash to and renovate this property

Down Payment

-$56,000

Furniture & Renovations

-$8,500

Closing Costs

$0