Short Term Rental Analysis

Ellis St

Bellingham, Washington

3 bed

1.5 bath

6 guests

$575,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $176

AirDna Occupancy: 81%

Avg Daily Rate

Annual Revenue
$52,069

Occupancy Rate

296 Days/Year

81%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$52,069

Operating Expenses

-$15,242

Operating Income

$36,827

Mortgage & Taxes

-$29,964

Profit (Cash Flow)

$6,863

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

5.56% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

5.56%

Cap Rate

6.4%

Cash Investment Summary

You will need $123,375 in cash to and renovate this property

Down Payment

-$115,000

Furniture & Renovations

-$8,375

Closing Costs

$0