Short Term Rental Analysis

4427 W Oklahoma Ave

Tampa, Florida

4 bed

3 bath

10 guests

$375,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $383

AirDna Occupancy: 52%

Avg Daily Rate

Annual Revenue
$72,741

Occupancy Rate

190 Days/Year

52%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$72,741

Operating Expenses

-$15,862

Operating Income

$56,879

Mortgage & Taxes

-$19,536

Profit (Cash Flow)

$37,343

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

43.54% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

43.54%

Cap Rate

15.16%

Cash Investment Summary

You will need $85,750 in cash to and renovate this property

Down Payment

-$75,000

Furniture & Renovations

-$10,750

Closing Costs

$0