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