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