Short Term Rental Analysis
2508 Lake Osborne Dr
Lake Worth, Florida
4 bed
3 bath
12 guests
$515,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $310
AirDna Occupancy: 69%
Avg Daily Rate
- Annual Revenue
- $131,487
Occupancy Rate
292 Days/Year
80%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$131,487
Operating Expenses
-$33,233
Operating Income
$98,254
Mortgage & Taxes
-$33,888
Profit (Cash Flow)
$64,366
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
77.22% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
77.22%
Cap Rate
19.07%
Cash Investment Summary
You will need $83,350 in cash to and renovate this property
Down Payment
-$25,750
Furniture & Renovations
-$57,600
Closing Costs
$0