Short Term Rental Analysis

3622 W Carmen St

Tampa, Florida

4 bed

2 bath

12 guests

$645,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $286

AirDna Occupancy: 67%

Avg Daily Rate

Annual Revenue
$69,988

Occupancy Rate

245 Days/Year

67%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$69,988

Operating Expenses

-$15,779

Operating Income

$54,208

Mortgage & Taxes

-$35,712

Profit (Cash Flow)

$18,496

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

17.24% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

17.24%

Cap Rate

8.4%

Cash Investment Summary

You will need $107,250 in cash to and renovate this property

Down Payment

-$96,750

Furniture & Renovations

-$10,500

Closing Costs

$0