Short Term Rental Analysis

37903 Seneca Trail

Slaty Fork, West Virginia

6 bed

5 bath

16 guests

$550,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $590

AirDna Occupancy: 54%

Avg Daily Rate

Annual Revenue
$116,366

Occupancy Rate

197 Days/Year

54%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$116,366

Operating Expenses

-$28,779

Operating Income

$87,587

Mortgage & Taxes

-$28,656

Profit (Cash Flow)

$58,931

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

47.05% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

47.05%

Cap Rate

15.92%

Cash Investment Summary

You will need $125,250 in cash to and renovate this property

Down Payment

-$110,000

Furniture & Renovations

-$15,250

Closing Costs

$0