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