Short Term Rental Analysis

Englewood Ave SE

Atlanta, Georgia

1 bed

1 bath

2 guests

$200,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $128

AirDna Occupancy: 65%

Avg Daily Rate

Annual Revenue
$27,115

Occupancy Rate

212 Days/Year

58%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$27,115

Operating Expenses

-$14,493

Operating Income

$12,622

Mortgage & Taxes

-$10,416

Profit (Cash Flow)

$2,206

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

4.98% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

4.98%

Cap Rate

6.31%

Cash Investment Summary

You will need $44,250 in cash to and renovate this property

Down Payment

-$40,000

Furniture & Renovations

-$4,250

Closing Costs

$0