Short Term Rental Analysis

4000 Dancing Cloud Ct

Destin, Florida

2 bed

2 bath

6 guests

$269,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $256

AirDna Occupancy: 63%

Avg Daily Rate

Annual Revenue
$66,730

Occupancy Rate

230 Days/Year

63%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$66,730

Operating Expenses

-$25,412

Operating Income

$41,317

Mortgage & Taxes

-$17,412

Profit (Cash Flow)

$23,905

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

39.64% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

39.64%

Cap Rate

15.35%

Cash Investment Summary

You will need $60,300 in cash to and renovate this property

Down Payment

-$53,800

Furniture & Renovations

-$6,500

Closing Costs

$0