Short Term Rental Analysis

Tyburn Tree Ct

Herndon, Virginia

2 bed

2 bath

4 guests

$380,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $163

AirDna Occupancy: 66%

Avg Daily Rate

Annual Revenue
$48,212

Occupancy Rate

241 Days/Year

66%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$48,212

Operating Expenses

-$15,126

Operating Income

$33,085

Mortgage & Taxes

-$15,072

Profit (Cash Flow)

$18,013

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

8.66% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

8.66%

Cap Rate

8.7%

Cash Investment Summary

You will need $207,900 in cash to and renovate this property

Down Payment

-$201,400

Furniture & Renovations

-$6,500

Closing Costs

$0