Short Term Rental Analysis

3322 Twp Rd 539

Loudonville, Ohio

4 bed

2.5 bath

12 guests

$485,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $356

AirDna Occupancy: 60%

Avg Daily Rate

Annual Revenue
$78,016

Occupancy Rate

219 Days/Year

60%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$78,016

Operating Expenses

-$16,020

Operating Income

$61,995

Mortgage & Taxes

-$25,272

Profit (Cash Flow)

$36,723

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

34.12% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

34.12%

Cap Rate

12.78%

Cash Investment Summary

You will need $107,625 in cash to and renovate this property

Down Payment

-$97,000

Furniture & Renovations

-$10,625

Closing Costs

$0