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