Short Term Rental Analysis

N Williams Ave

Portland, Oregon

1 bed

1 bath

2 guests

$200,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $114

AirDna Occupancy: 75%

Avg Daily Rate

Annual Revenue
$31,228

Occupancy Rate

274 Days/Year

75%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$31,228

Operating Expenses

-$17,979

Operating Income

$13,248

Mortgage & Taxes

-$10,416

Profit (Cash Flow)

$2,832

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

6.4% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

6.4%

Cap Rate

6.62%

Cash Investment Summary

You will need $44,250 in cash to and renovate this property

Down Payment

-$40,000

Furniture & Renovations

-$4,250

Closing Costs

$0