Short Term Rental Analysis

3 Shay Ln

Cass, West Virginia

5 bed

3 bath

14 guests

$425,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $773

AirDna Occupancy: 42%

Avg Daily Rate

Annual Revenue
$118,580

Occupancy Rate

153 Days/Year

42%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$118,580

Operating Expenses

-$29,335

Operating Income

$89,244

Mortgage & Taxes

-$28,704

Profit (Cash Flow)

$60,540

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

61.93% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

61.93%

Cap Rate

20.99%

Cash Investment Summary

You will need $97,750 in cash to and renovate this property

Down Payment

-$85,000

Furniture & Renovations

-$12,750

Closing Costs

$0