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