Short Term Rental Analysis

4009 S Renellie Dr

Tampa, Florida

4 bed

1 bath

8 guests

$315,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $317

AirDna Occupancy: 60%

Avg Daily Rate

Annual Revenue
$46,568

Occupancy Rate

186 Days/Year

51%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$46,568

Operating Expenses

-$15,077

Operating Income

$31,491

Mortgage & Taxes

-$16,416

Profit (Cash Flow)

$15,075

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

20.58% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

20.58%

Cap Rate

9.99%

Cash Investment Summary

You will need $73,250 in cash to and renovate this property

Down Payment

-$63,000

Furniture & Renovations

-$10,250

Closing Costs

$0