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