Short Term Rental Analysis

305 Tower Dr

East Stroudsburg, Pennsylvania

4 bed

2.5 bath

12 guests

$380,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $714

AirDna Occupancy: 56%

Avg Daily Rate

Annual Revenue
$159,078

Occupancy Rate

223 Days/Year

61%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$159,078

Operating Expenses

-$18,452

Operating Income

$140,626

Mortgage & Taxes

-$25,224

Profit (Cash Flow)

$115,402

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

237.33% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

237.33%

Cap Rate

37%

Cash Investment Summary

You will need $48,625 in cash to and renovate this property

Down Payment

-$38,000

Furniture & Renovations

-$10,625

Closing Costs

$0