Short Term Rental Analysis

2691 Jessie Rd

Sevierville, Tennessee

1 bed

1 bath

4 guests

$299,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $222

AirDna Occupancy: 38%

Avg Daily Rate

Annual Revenue
$49,673

Occupancy Rate

248 Days/Year

68%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$49,673

Operating Expenses

-$15,170

Operating Income

$34,502

Mortgage & Taxes

-$15,576

Profit (Cash Flow)

$18,926

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

29.55% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

29.55%

Cap Rate

11.53%

Cash Investment Summary

You will need $64,050 in cash to and renovate this property

Down Payment

-$59,800

Furniture & Renovations

-$4,250

Closing Costs

$0