Short Term Rental Analysis

512 Howard Ave

Lancaster, Pennsylvania

3 bed

2 bath

8 guests

$270,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $198

AirDna Occupancy: 63%

Avg Daily Rate

Annual Revenue
$45,560

Occupancy Rate

230 Days/Year

63%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$45,560

Operating Expenses

-$15,046

Operating Income

$30,513

Mortgage & Taxes

-$14,064

Profit (Cash Flow)

$16,449

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

26.31% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

26.31%

Cap Rate

11.3%

Cash Investment Summary

You will need $62,500 in cash to and renovate this property

Down Payment

-$54,000

Furniture & Renovations

-$8,500

Closing Costs

$0