Short Term Rental Analysis
278 Lost Creek Trl
Broken Bow, Oklahoma
2 bed
2 bath
4 guests
$560,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $360
AirDna Occupancy: 60%
Avg Daily Rate
- Annual Revenue
- $65,743
Occupancy Rate
219 Days/Year
60%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$65,743
Operating Expenses
-$22,466
Operating Income
$43,277
Mortgage & Taxes
-$42,096
Profit (Cash Flow)
$1,181
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
0.99% cash-on-cash return is a poor return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
0.99%
Cap Rate
7.72%
Cash Investment Summary
You will need $118,500 in cash to and renovate this property
Down Payment
-$112,000
Furniture & Renovations
-$6,500
Closing Costs
$0