Short Term Rental Analysis

5 Oceanic St

Wrightsville Beach, North Carolina

6 bed

5 bath

18 guests

$2,000,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $766

AirDna Occupancy: 53%

Avg Daily Rate

Annual Revenue
$181,854

Occupancy Rate

237 Days/Year

65%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$181,854

Operating Expenses

-$19,135

Operating Income

$162,719

Mortgage & Taxes

-$104,244

Profit (Cash Flow)

$58,475

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

14.08% cash-on-cash return is a good return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

14.08%

Cap Rate

8.13%

Cash Investment Summary

You will need $415,250 in cash to and renovate this property

Down Payment

-$400,000

Furniture & Renovations

-$15,250

Closing Costs

$0