Short Term Rental Analysis

41 Maude St

Chattanooga, Tennessee

2 bed

1 bath

4 guests

$155,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $171

AirDna Occupancy: 58%

Avg Daily Rate

Annual Revenue
$44,048

Occupancy Rate

219 Days/Year

60%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$44,048

Operating Expenses

-$18,863

Operating Income

$25,184

Mortgage & Taxes

-$9,744

Profit (Cash Flow)

$15,440

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

70.99% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

70.99%

Cap Rate

16.24%

Cash Investment Summary

You will need $21,750 in cash to and renovate this property

Down Payment

-$15,500

Furniture & Renovations

-$6,250

Closing Costs

$0