Short Term Rental Analysis

4309 Beverly Ct

North Myrtle Beach, South Carolina

3 bed

2 bath

8 guests

$475,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $247

AirDna Occupancy: 63%

Avg Daily Rate

Annual Revenue
$56,835

Occupancy Rate

230 Days/Year

63%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$56,835

Operating Expenses

-$15,385

Operating Income

$41,450

Mortgage & Taxes

-$24,756

Profit (Cash Flow)

$16,694

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

16.13% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

16.13%

Cap Rate

8.72%

Cash Investment Summary

You will need $103,500 in cash to and renovate this property

Down Payment

-$95,000

Furniture & Renovations

-$8,500

Closing Costs

$0