Short Term Rental Analysis

Page Ave

Virginia Beach, Virginia

1 bed

1 bath

4 guests

$130,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $210

AirDna Occupancy: 63%

Avg Daily Rate

Annual Revenue
$48,321

Occupancy Rate

230 Days/Year

63%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$48,321

Operating Expenses

-$15,129

Operating Income

$33,192

Mortgage & Taxes

-$6,768

Profit (Cash Flow)

$26,424

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

87.35% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

87.35%

Cap Rate

25.53%

Cash Investment Summary

You will need $30,250 in cash to and renovate this property

Down Payment

-$26,000

Furniture & Renovations

-$4,250

Closing Costs

$0