Short Term Rental Analysis

2823 Fox Dr

Durham, North Carolina

4 bed

2.5 bath

8 guests

$340,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $200

AirDna Occupancy: 55%

Avg Daily Rate

Annual Revenue
$36,524

Occupancy Rate

183 Days/Year

50%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$36,524

Operating Expenses

-$17,768

Operating Income

$18,756

Mortgage & Taxes

-$31,812

Profit (Cash Flow)

-$13,055

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

-16.6% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-16.6%

Cap Rate

5.51%

Cash Investment Summary

You will need $78,625 in cash to and renovate this property

Down Payment

-$68,000

Furniture & Renovations

-$10,625

Closing Costs

$0