Short Term Rental Analysis

353 St George Ln

Semora, North Carolina

6 bed

3 bath

13 guests

$585,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $468

AirDna Occupancy: 56%

Avg Daily Rate

Annual Revenue
$95,723

Occupancy Rate

205 Days/Year

56%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$95,723

Operating Expenses

-$30,862

Operating Income

$64,860

Mortgage & Taxes

-$39,516

Profit (Cash Flow)

$25,344

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

14.14% cash-on-cash return is a good return over the next 1 year

Price Appreciation

4.4%

Cash on Cash Return

14.14%

Cap Rate

11.08%

Cash Investment Summary

You will need $179,150 in cash to and renovate this property

Down Payment

-$117,000

Furniture & Renovations

-$49,600

Closing Costs

-$12,550