Short Term Rental Analysis
309 Westwinds Dr
Palm Harbor, Florida
4 bed
3 bath
10 guests
$475,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $362
AirDna Occupancy: 55%
Avg Daily Rate
- Annual Revenue
- $72,720
Occupancy Rate
201 Days/Year
55%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$72,720
Operating Expenses
-$15,861
Operating Income
$56,858
Mortgage & Taxes
-$24,756
Profit (Cash Flow)
$32,102
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
30.35% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
30.35%
Cap Rate
11.97%
Cash Investment Summary
You will need $105,750 in cash to and renovate this property
Down Payment
-$95,000
Furniture & Renovations
-$10,750
Closing Costs
$0