Short Term Rental Analysis
38 S Perry St
Denver, Colorado
3 bed
2 bath
9 guests
$380,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $176
AirDna Occupancy: 75%
Avg Daily Rate
- Annual Revenue
- $48,212
Occupancy Rate
274 Days/Year
75%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$48,212
Operating Expenses
-$15,126
Operating Income
$33,085
Mortgage & Taxes
-$19,800
Profit (Cash Flow)
$13,285
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
15.72% cash-on-cash return is a great return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
15.72%
Cap Rate
8.7%
Cash Investment Summary
You will need $84,500 in cash to and renovate this property
Down Payment
-$76,000
Furniture & Renovations
-$8,500
Closing Costs
$0