Short Term Rental Analysis

284 William Nye Dr SE

Atlanta, Georgia

4 bed

3.5 bath

8 guests

$275,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $264

AirDna Occupancy: 44%

Avg Daily Rate

Annual Revenue
$42,426

Occupancy Rate

161 Days/Year

44%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$42,426

Operating Expenses

-$19,435

Operating Income

$22,991

Mortgage & Taxes

-$23,580

Profit (Cash Flow)

-$588

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

-3.07% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-3.07%

Cap Rate

8.36%

Cash Investment Summary

You will need $19,125 in cash to and renovate this property

Down Payment

-$8,250

Furniture & Renovations

-$10,875

Closing Costs

$0