Short Term Rental Analysis

NW 25th Terrace

Cape Coral, Florida

4 bed

3 bath

8 guests

$625,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $253

AirDna Occupancy: 50%

Avg Daily Rate

Annual Revenue
$56,368

Occupancy Rate

223 Days/Year

61%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$56,368

Operating Expenses

-$21,701

Operating Income

$34,666

Mortgage & Taxes

-$21,576

Profit (Cash Flow)

$13,090

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

4.29% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

4.29%

Cap Rate

5.54%

Cash Investment Summary

You will need $304,500 in cash to and renovate this property

Down Payment

-$293,750

Furniture & Renovations

-$10,750

Closing Costs

$0