Short Term Rental Analysis

Memory Ln

Cullowhee, North Carolina

2 bed

2 bath

6 guests

$250,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $268

AirDna Occupancy: 49%

Avg Daily Rate

Annual Revenue
$47,963

Occupancy Rate

179 Days/Year

49%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$47,963

Operating Expenses

-$15,118

Operating Income

$32,844

Mortgage & Taxes

-$13,020

Profit (Cash Flow)

$19,824

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

35.08% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

35.08%

Cap Rate

13.13%

Cash Investment Summary

You will need $56,500 in cash to and renovate this property

Down Payment

-$50,000

Furniture & Renovations

-$6,500

Closing Costs

$0