Short Term Rental Analysis

W Riverside Dr

Tequesta, Florida

3 bed

2 bath

8 guests

$600,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $359

AirDna Occupancy: 72%

Avg Daily Rate

Annual Revenue
$94,408

Occupancy Rate

263 Days/Year

72%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$94,408

Operating Expenses

-$35,161

Operating Income

$59,246

Mortgage & Taxes

-$31,272

Profit (Cash Flow)

$27,974

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

18.52% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

18.52%

Cap Rate

9.87%

Cash Investment Summary

You will need $151,000 in cash to and renovate this property

Down Payment

-$120,000

Furniture & Renovations

-$33,000

Closing Costs

$2,000