Short Term Rental Analysis

430 Albee Square W

New York

3 bed

2 bath

2 guests

$2,000,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $468

AirDna Occupancy: 65%

Avg Daily Rate

Annual Revenue
$111,107

Occupancy Rate

237 Days/Year

65%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$111,107

Operating Expenses

-$17,013

Operating Income

$94,094

Mortgage & Taxes

-$104,244

Profit (Cash Flow)

-$10,149

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

-2.48% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-2.48%

Cap Rate

4.7%

Cash Investment Summary

You will need $408,500 in cash to and renovate this property

Down Payment

-$400,000

Furniture & Renovations

-$8,500

Closing Costs

$0