Short Term Rental Analysis

56483 McKenzie Hwy

McKenzie Bridge, Oregon

2 bed

2 bath

6 guests

$450,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $230

AirDna Occupancy: 76%

Avg Daily Rate

Annual Revenue
$63,844

Occupancy Rate

278 Days/Year

76%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$63,844

Operating Expenses

-$22,219

Operating Income

$41,624

Mortgage & Taxes

-$30,840

Profit (Cash Flow)

$10,784

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

11.17% cash-on-cash return is a good return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

11.17%

Cap Rate

9.24%

Cash Investment Summary

You will need $96,500 in cash to and renovate this property

Down Payment

-$90,000

Furniture & Renovations

-$6,500

Closing Costs

$0