Short Term Rental Analysis
40000 Dulles W Blvd
Sterling, Virginia
3 bed
2.5 bath
2 guests
$300,001 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $176
AirDna Occupancy: 62%
Avg Daily Rate
- Annual Revenue
- $46,283
Occupancy Rate
263 Days/Year
72%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$46,283
Operating Expenses
-$15,068
Operating Income
$31,215
Mortgage & Taxes
-$20,256
Profit (Cash Flow)
$10,959
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
15.96% cash-on-cash return is a great return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
15.96%
Cap Rate
10.4%
Cash Investment Summary
You will need $68,625 in cash to and renovate this property
Down Payment
-$60,000
Furniture & Renovations
-$8,625
Closing Costs
$0