Short Term Rental Analysis

3303 Nantuckett Ave

Durham, North Carolina

3 bed

2 bath

6 guests

$275,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $189

AirDna Occupancy: 64%

Avg Daily Rate

Annual Revenue
$44,179

Occupancy Rate

234 Days/Year

64%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$44,179

Operating Expenses

-$15,005

Operating Income

$29,174

Mortgage & Taxes

-$14,328

Profit (Cash Flow)

$14,846

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

23.38% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

23.38%

Cap Rate

10.6%

Cash Investment Summary

You will need $63,500 in cash to and renovate this property

Down Payment

-$55,000

Furniture & Renovations

-$8,500

Closing Costs

$0