Short Term Rental Analysis
Hills Cir
Pagosa Springs, Colorado
3 bed
2 bath
6 guests
$425,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $254
AirDna Occupancy: 60%
Avg Daily Rate
- Annual Revenue
- $55,663
Occupancy Rate
219 Days/Year
60%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$55,663
Operating Expenses
-$15,349
Operating Income
$40,313
Mortgage & Taxes
-$22,152
Profit (Cash Flow)
$18,161
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
19.42% cash-on-cash return is a great return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
19.42%
Cap Rate
9.48%
Cash Investment Summary
You will need $93,500 in cash to and renovate this property
Down Payment
-$85,000
Furniture & Renovations
-$8,500
Closing Costs
$0