Short Term Rental Analysis
330 E 39th St
New York, New York
4 bed
4 bath
4 guests
$400,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $738
AirDna Occupancy: 73%
Avg Daily Rate
- Annual Revenue
- $196,771
Occupancy Rate
267 Days/Year
73%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$196,771
Operating Expenses
-$39,500
Operating Income
$157,271
Mortgage & Taxes
-$20,844
Profit (Cash Flow)
$136,427
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
129.19% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
129.19%
Cap Rate
39.31%
Cash Investment Summary
You will need $105,600 in cash to and renovate this property
Down Payment
-$80,000
Furniture & Renovations
-$18,600
Closing Costs
-$7,000