Short Term Rental Analysis
44 Baker St
Lanesborough, Massachusetts
3 bed
2 bath
9 guests
$349,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $263
AirDna Occupancy: 62%
Avg Daily Rate
- Annual Revenue
- $59,556
Occupancy Rate
226 Days/Year
62%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$59,556
Operating Expenses
-$15,466
Operating Income
$44,089
Mortgage & Taxes
-$18,180
Profit (Cash Flow)
$25,909
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
33.09% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
33.09%
Cap Rate
12.63%
Cash Investment Summary
You will need $78,300 in cash to and renovate this property
Down Payment
-$69,800
Furniture & Renovations
-$8,500
Closing Costs
$0