Short Term Rental Analysis

SE 22nd Ave

Portland, Oregon

2 bed

2.5 bath

6 guests

$335,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $118

AirDna Occupancy: 68%

Avg Daily Rate

Annual Revenue
$41,637

Occupancy Rate

278 Days/Year

76%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$41,637

Operating Expenses

-$13,392

Operating Income

$28,244

Mortgage & Taxes

-$20,496

Profit (Cash Flow)

$7,748

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

23.18% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

15%

Cash on Cash Return

23.18%

Cap Rate

8.43%

Cash Investment Summary

You will need $33,425 in cash to and renovate this property

Down Payment

-$26,800

Furniture & Renovations

-$6,625

Closing Costs

$0