Short Term Rental Analysis
400 Chambers St
New York, New York
3 bed
2 bath
2 guests
$300,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $975
AirDna Occupancy: 78%
Avg Daily Rate
- Annual Revenue
- $277,768
Occupancy Rate
285 Days/Year
78%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$277,768
Operating Expenses
-$22,013
Operating Income
$255,755
Mortgage & Taxes
-$15,636
Profit (Cash Flow)
$240,119
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
350.53% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
350.53%
Cap Rate
85.25%
Cash Investment Summary
You will need $68,500 in cash to and renovate this property
Down Payment
-$60,000
Furniture & Renovations
-$8,500
Closing Costs
$0