Short Term Rental Analysis

520 Hwy 785

Louisa, Virginia

5 bed

3.5 bath

12 guests

$900,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $575

AirDna Occupancy: 63%

Avg Daily Rate

Annual Revenue
$123,909

Occupancy Rate

215 Days/Year

59%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$123,909

Operating Expenses

-$17,397

Operating Income

$106,511

Mortgage & Taxes

-$46,908

Profit (Cash Flow)

$59,603

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

30.9% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

30.9%

Cap Rate

11.83%

Cash Investment Summary

You will need $192,875 in cash to and renovate this property

Down Payment

-$180,000

Furniture & Renovations

-$12,875

Closing Costs

$0