Short Term Rental Analysis
Brookmyra Dr
Orlando, Florida
3 bed
2 bath
8 guests
$540,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $221
AirDna Occupancy: 59%
Avg Daily Rate
- Annual Revenue
- $47,624
Occupancy Rate
215 Days/Year
59%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$47,624
Operating Expenses
-$15,108
Operating Income
$32,515
Mortgage & Taxes
-$28,140
Profit (Cash Flow)
$4,375
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
3.75% cash-on-cash return is a poor return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
3.75%
Cap Rate
6.02%
Cash Investment Summary
You will need $116,500 in cash to and renovate this property
Down Payment
-$108,000
Furniture & Renovations
-$8,500
Closing Costs
$0