Short Term Rental Analysis

325 St George Ln

Semora, North Carolina

2 bed

2 bath

4 guests

$800,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $299

AirDna Occupancy: 52%

Avg Daily Rate

Annual Revenue
$56,788

Occupancy Rate

190 Days/Year

52%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$56,788

Operating Expenses

-$15,383

Operating Income

$41,404

Mortgage & Taxes

-$41,688

Profit (Cash Flow)

-$283

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

-0.17% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-0.17%

Cap Rate

5.17%

Cash Investment Summary

You will need $166,500 in cash to and renovate this property

Down Payment

-$160,000

Furniture & Renovations

-$6,500

Closing Costs

$0