Short Term Rental Analysis

443 Burton Ave

Montgomery, Alabama

8 bed

5 bath

12 guests

$275,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $489

AirDna Occupancy: 63%

Avg Daily Rate

Annual Revenue
$96,614

Occupancy Rate

248 Days/Year

68%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$96,614

Operating Expenses

-$22,964

Operating Income

$73,650

Mortgage & Taxes

-$20,532

Profit (Cash Flow)

$53,118

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

68.98% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

2.4%

Cash on Cash Return

68.98%

Cap Rate

26.78%

Cash Investment Summary

You will need $77,000 in cash to and renovate this property

Down Payment

-$27,500

Furniture & Renovations

-$41,250

Closing Costs

-$8,250