Short Term Rental Analysis

372 White Oak Dr

Nancy, Kentucky

4 bed

2 bath

10 guests

$329,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $292

AirDna Occupancy: 35%

Avg Daily Rate

Annual Revenue
$37,327

Occupancy Rate

128 Days/Year

35%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$37,327

Operating Expenses

-$14,799

Operating Income

$22,528

Mortgage & Taxes

-$17,148

Profit (Cash Flow)

$5,380

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

7.05% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

7.05%

Cap Rate

6.84%

Cash Investment Summary

You will need $76,300 in cash to and renovate this property

Down Payment

-$65,800

Furniture & Renovations

-$10,500

Closing Costs

$0