Short Term Rental Analysis

Gleneagles Dr

Kamloops, British Columbia

5 bed

3 bath

4 guests

$700,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $236

AirDna Occupancy: 70%

Avg Daily Rate

Annual Revenue
$60,338

Occupancy Rate

256 Days/Year

70%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$60,338

Operating Expenses

-$15,490

Operating Income

$44,848

Mortgage & Taxes

-$36,480

Profit (Cash Flow)

$8,368

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

5.47% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

5.47%

Cap Rate

6.4%

Cash Investment Summary

You will need $152,750 in cash to and renovate this property

Down Payment

-$140,000

Furniture & Renovations

-$12,750

Closing Costs

$0