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