Short Term Rental Analysis

309 N 17th Dr

Sturgeon Bay, Wisconsin

3 bed

2.5 bath

8 guests

$340,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $325

AirDna Occupancy: 56%

Avg Daily Rate

Annual Revenue
$66,474

Occupancy Rate

205 Days/Year

56%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$66,474

Operating Expenses

-$15,674

Operating Income

$50,800

Mortgage & Taxes

-$17,712

Profit (Cash Flow)

$33,088

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

43.18% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

43.18%

Cap Rate

14.94%

Cash Investment Summary

You will need $76,625 in cash to and renovate this property

Down Payment

-$68,000

Furniture & Renovations

-$8,625

Closing Costs

$0