Short Term Rental Analysis

2836 Lewiston Rd

Niagara Falls, New York

6 bed

3 bath

12 guests

$330,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $341

AirDna Occupancy: 54%

Avg Daily Rate

Annual Revenue
$67,256

Occupancy Rate

197 Days/Year

54%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$67,256

Operating Expenses

-$15,697

Operating Income

$51,558

Mortgage & Taxes

-$17,196

Profit (Cash Flow)

$34,362

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

42.55% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

42.55%

Cap Rate

15.62%

Cash Investment Summary

You will need $80,750 in cash to and renovate this property

Down Payment

-$66,000

Furniture & Renovations

-$14,750

Closing Costs

$0