Short Term Rental Analysis

455 E Beach Blvd

Gulf Shores, Alabama

3 bed

3 bath

10 guests

$899,999 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $386

AirDna Occupancy: 57%

Avg Daily Rate

Annual Revenue
$116,421

Occupancy Rate

274 Days/Year

75%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$116,421

Operating Expenses

-$17,172

Operating Income

$99,248

Mortgage & Taxes

-$46,908

Profit (Cash Flow)

$52,340

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

27.73% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

27.73%

Cap Rate

11.02%

Cash Investment Summary

You will need $188,749 in cash to and renovate this property

Down Payment

-$179,999

Furniture & Renovations

-$8,750

Closing Costs

$0