Short Term Rental Analysis

3522 W Price Ave

Tampa, Florida

4 bed

3 bath

16 guests

$600,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $364

AirDna Occupancy: 80%

Avg Daily Rate

Annual Revenue
$106,359

Occupancy Rate

292 Days/Year

80%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$106,359

Operating Expenses

-$16,870

Operating Income

$89,488

Mortgage & Taxes

-$33,228

Profit (Cash Flow)

$56,260

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

38.33% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

38.33%

Cap Rate

14.91%

Cash Investment Summary

You will need $146,750 in cash to and renovate this property

Down Payment

-$90,000

Furniture & Renovations

-$56,750

Closing Costs

$0