Short Term Rental Analysis

Main St

Hot Springs, Arkansas

3 bed

1 bath

6 guests

$450,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $177

AirDna Occupancy: 47%

Avg Daily Rate

Annual Revenue
$73,048

Occupancy Rate

183 Days/Year

50%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$73,048

Operating Expenses

-$28,166

Operating Income

$44,881

Mortgage & Taxes

-$29,424

Profit (Cash Flow)

$15,457

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

Price Appreciation

3%

Cash on Cash Return

15%

Cap Rate

9.97%

Cash Investment Summary

You will need $103,000 in cash to and renovate this property

Down Payment

-$90,000

Furniture & Renovations

-$13,000

Closing Costs

$0