Short Term Rental Analysis

4216 Bridger Rd

Kansas City, Missouri

3 bed

2 bath

6 guests

$290,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $227

AirDna Occupancy: 56%

Avg Daily Rate

Annual Revenue
$49,746

Occupancy Rate

219 Days/Year

60%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$49,746

Operating Expenses

-$17,575

Operating Income

$32,170

Mortgage & Taxes

-$21,372

Profit (Cash Flow)

$10,798

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

21.25% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

15%

Cash on Cash Return

21.25%

Cap Rate

11.09%

Cash Investment Summary

You will need $50,800 in cash to and renovate this property

Down Payment

-$43,500

Furniture & Renovations

-$1,500

Closing Costs

-$5,800