Short Term Rental Analysis

2809 W Sitios St

Tampa, Florida

2 bed

2 bath

6 guests

$625,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $236

AirDna Occupancy: 63%

Avg Daily Rate

Annual Revenue
$54,304

Occupancy Rate

230 Days/Year

63%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$54,304

Operating Expenses

-$15,309

Operating Income

$38,995

Mortgage & Taxes

-$32,568

Profit (Cash Flow)

$6,427

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

4.88% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

4.88%

Cap Rate

6.23%

Cash Investment Summary

You will need $131,500 in cash to and renovate this property

Down Payment

-$125,000

Furniture & Renovations

-$6,500

Closing Costs

$0