Short Term Rental Analysis

Zane Dr

Ellijay, Georgia

4 bed

4 bath

8 guests

$460,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $388

AirDna Occupancy: 53%

Avg Daily Rate

Annual Revenue
$106,286

Occupancy Rate

274 Days/Year

75%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$106,286

Operating Expenses

-$16,868

Operating Income

$89,417

Mortgage & Taxes

-$23,976

Profit (Cash Flow)

$65,441

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

63.53% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

63.53%

Cap Rate

19.43%

Cash Investment Summary

You will need $103,000 in cash to and renovate this property

Down Payment

-$92,000

Furniture & Renovations

-$11,000

Closing Costs

$0