Short Term Rental Analysis

500 35th Ave S

North Myrtle Beach, South Carolina

4 bed

3 bath

10 guests

$659,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $323

AirDna Occupancy: 63%

Avg Daily Rate

Annual Revenue
$74,323

Occupancy Rate

230 Days/Year

63%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$74,323

Operating Expenses

-$15,909

Operating Income

$58,413

Mortgage & Taxes

-$34,344

Profit (Cash Flow)

$24,069

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

16.88% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

16.88%

Cap Rate

8.86%

Cash Investment Summary

You will need $142,550 in cash to and renovate this property

Down Payment

-$131,800

Furniture & Renovations

-$10,750

Closing Costs

$0