Short Term Rental Analysis

3510 Aransas St

Corpus Christi, Texas

5 bed

3 bath

12 guests

$260,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $310

AirDna Occupancy: 56%

Avg Daily Rate

Annual Revenue
$63,406

Occupancy Rate

205 Days/Year

56%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$63,406

Operating Expenses

-$22,162

Operating Income

$41,243

Mortgage & Taxes

-$20,892

Profit (Cash Flow)

$20,351

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

27.67% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

7.9%

Cash on Cash Return

27.67%

Cap Rate

15.86%

Cash Investment Summary

You will need $73,550 in cash to and renovate this property

Down Payment

-$26,000

Furniture & Renovations

-$44,750

Closing Costs

-$2,800