Short Term Rental Analysis

369 Luther Cain Dr

Suches, Georgia

3 bed

2 bath

6 guests

$275,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $199

AirDna Occupancy: 68%

Avg Daily Rate

Annual Revenue
$49,424

Occupancy Rate

248 Days/Year

68%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$49,424

Operating Expenses

-$15,162

Operating Income

$34,262

Mortgage & Taxes

-$14,328

Profit (Cash Flow)

$19,934

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

31.39% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

31.39%

Cap Rate

12.45%

Cash Investment Summary

You will need $63,500 in cash to and renovate this property

Down Payment

-$55,000

Furniture & Renovations

-$8,500

Closing Costs

$0