Short Term Rental Analysis

4250 Mountain Rest Way

Sevierville, Tennessee

4 bed

4.5 bath

10 guests

$875,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $552

AirDna Occupancy: 47%

Avg Daily Rate

Annual Revenue
$94,758

Occupancy Rate

172 Days/Year

47%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$94,758

Operating Expenses

-$16,522

Operating Income

$78,236

Mortgage & Taxes

-$45,600

Profit (Cash Flow)

$32,636

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

17.53% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

17.53%

Cap Rate

8.94%

Cash Investment Summary

You will need $186,125 in cash to and renovate this property

Down Payment

-$175,000

Furniture & Renovations

-$11,125

Closing Costs

$0