Short Term Rental Analysis

240 Greenwich St

New York, New York

3 bed

2 bath

4 guests

$500,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $860

AirDna Occupancy: 75%

Avg Daily Rate

Annual Revenue
$235,582

Occupancy Rate

274 Days/Year

75%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$235,582

Operating Expenses

-$20,747

Operating Income

$214,834

Mortgage & Taxes

-$26,052

Profit (Cash Flow)

$188,782

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

173.99% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

173.99%

Cap Rate

42.96%

Cash Investment Summary

You will need $108,500 in cash to and renovate this property

Down Payment

-$100,000

Furniture & Renovations

-$8,500

Closing Costs

$0