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