Short Term Rental Analysis

3361 NW 31st Cir

Camas, Washington

2 bed

2.5 bath

4 guests

$255,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $132

AirDna Occupancy: 74%

Avg Daily Rate

Annual Revenue
$19,284

Occupancy Rate

146 Days/Year

40%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$19,284

Operating Expenses

-$16,427

Operating Income

$2,857

Mortgage & Taxes

-$13,284

Profit (Cash Flow)

-$10,426

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

-18.09% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-18.09%

Cap Rate

1.12%

Cash Investment Summary

You will need $57,625 in cash to and renovate this property

Down Payment

-$51,000

Furniture & Renovations

-$6,625

Closing Costs

$0