Short Term Rental Analysis

Hickory Hollow Rd

Franklin, North Carolina

3 bed

2 bath

6 guests

$355,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $178

AirDna Occupancy: 68%

Avg Daily Rate

Annual Revenue
$58,895

Occupancy Rate

274 Days/Year

75%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$58,895

Operating Expenses

-$12,354

Operating Income

$46,540

Mortgage & Taxes

-$30,216

Profit (Cash Flow)

$16,324

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

37.1% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

37.1%

Cap Rate

13.11%

Cash Investment Summary

You will need $44,000 in cash to and renovate this property

Down Payment

-$35,500

Furniture & Renovations

-$8,500

Closing Costs

$0