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