Short Term Rental Analysis

474 Lakeshore Dr

Leitchfield, Kentucky

4 bed

2 bath

8 guests

$350,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $310

AirDna Occupancy: 56%

Avg Daily Rate

Annual Revenue
$63,406

Occupancy Rate

205 Days/Year

56%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$63,406

Operating Expenses

-$15,582

Operating Income

$47,824

Mortgage & Taxes

-$23,988

Profit (Cash Flow)

$23,836

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

29.61% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

29.61%

Cap Rate

13.66%

Cash Investment Summary

You will need $80,500 in cash to and renovate this property

Down Payment

-$70,000

Furniture & Renovations

-$10,500

Closing Costs

$0