Short Term Rental Analysis

38th St S

Brigantine, New Jersey

2 bed

2 bath

5 guests

$380,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $237

AirDna Occupancy: 56%

Avg Daily Rate

Annual Revenue
$48,475

Occupancy Rate

205 Days/Year

56%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$48,475

Operating Expenses

-$15,134

Operating Income

$33,340

Mortgage & Taxes

-$19,800

Profit (Cash Flow)

$13,540

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

16.41% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

16.41%

Cap Rate

8.77%

Cash Investment Summary

You will need $82,500 in cash to and renovate this property

Down Payment

-$76,000

Furniture & Renovations

-$6,500

Closing Costs

$0