Short Term Rental Analysis

4786 County Touring Rte 32

Ashville, New York

3 bed

1.5 bath

8 guests

$200,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $249

AirDna Occupancy: 54%

Avg Daily Rate

Annual Revenue
$49,110

Occupancy Rate

197 Days/Year

54%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$49,110

Operating Expenses

-$15,153

Operating Income

$33,957

Mortgage & Taxes

-$10,416

Profit (Cash Flow)

$23,541

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

48.66% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

48.66%

Cap Rate

16.97%

Cash Investment Summary

You will need $48,375 in cash to and renovate this property

Down Payment

-$40,000

Furniture & Renovations

-$8,375

Closing Costs

$0