Short Term Rental Analysis
3967 Ray Dr
Montgomery, Alabama
4 bed
3 bath
10 guests
$279,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $133
AirDna Occupancy: 56%
Avg Daily Rate
- Annual Revenue
- $27,203
Occupancy Rate
205 Days/Year
56%
Financial Summary
This looks like a poor investment over the next 1 year
Revenue
$27,203
Operating Expenses
-$14,496
Operating Income
$12,707
Mortgage & Taxes
-$14,532
Profit (Cash Flow)
-$1,824
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
-2.74% cash-on-cash return is a poor return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
-2.74%
Cap Rate
4.55%
Cash Investment Summary
You will need $66,550 in cash to and renovate this property
Down Payment
-$55,800
Furniture & Renovations
-$10,750
Closing Costs
$0