Short Term Rental Analysis

3179 Emerald Springs Loop

Sevierville, Tennessee

4 bed

3.5 bath

8 guests

$715,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $566

AirDna Occupancy: 64%

Avg Daily Rate

Annual Revenue
$111,034

Occupancy Rate

234 Days/Year

64%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$111,034

Operating Expenses

-$28,354

Operating Income

$82,679

Mortgage & Taxes

-$46,188

Profit (Cash Flow)

$36,491

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

23.71% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

23.71%

Cap Rate

11.56%

Cash Investment Summary

You will need $153,875 in cash to and renovate this property

Down Payment

-$143,000

Furniture & Renovations

-$10,875

Closing Costs

$0