Short Term Rental Analysis

Rollins Ave

Jacksonville, Florida

3 bed

2 bath

10 guests

$600,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $151

AirDna Occupancy: 71%

Avg Daily Rate

Annual Revenue
$103,729

Occupancy Rate

259 Days/Year

71%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$103,729

Operating Expenses

-$31,004

Operating Income

$72,724

Mortgage & Taxes

-$31,272

Profit (Cash Flow)

$41,452

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

32.25% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

32.25%

Cap Rate

12.12%

Cash Investment Summary

You will need $128,500 in cash to and renovate this property

Down Payment

-$120,000

Furniture & Renovations

-$8,500

Closing Costs

$0