Short Term Rental Analysis

S Atlantic Ave

New Smyrna Beach, Florida

2 bed

2 bath

6 guests

$450,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $183

AirDna Occupancy: 62%

Avg Daily Rate

Annual Revenue
$41,440

Occupancy Rate

226 Days/Year

62%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$41,440

Operating Expenses

-$18,947

Operating Income

$22,493

Mortgage & Taxes

-$31,140

Profit (Cash Flow)

-$8,646

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

-9.6% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-9.6%

Cap Rate

4.99%

Cash Investment Summary

You will need $90,000 in cash to and renovate this property

Down Payment

-$90,000

Furniture & Renovations

$0

Closing Costs

$0