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