Short Term Rental Analysis

Sunset Rd

Sevierville, Tennessee

3 bed

2 bath

8 guests

$350,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $362

AirDna Occupancy: 67%

Avg Daily Rate

Annual Revenue
$88,586

Occupancy Rate

245 Days/Year

67%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$88,586

Operating Expenses

-$27,073

Operating Income

$61,512

Mortgage & Taxes

-$18,240

Profit (Cash Flow)

$43,272

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

55.12% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

55.12%

Cap Rate

17.57%

Cash Investment Summary

You will need $78,500 in cash to and renovate this property

Down Payment

-$70,000

Furniture & Renovations

-$8,500

Closing Costs

$0