Short Term Rental Analysis
57 Hickory Tree Rd
Asheville, North Carolina
3 bed
2 bath
8 guests
$449,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $185
AirDna Occupancy: 82%
Avg Daily Rate
- Annual Revenue
- $55,407
Occupancy Rate
300 Days/Year
82%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$55,407
Operating Expenses
-$15,342
Operating Income
$40,065
Mortgage & Taxes
-$28,068
Profit (Cash Flow)
$11,997
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
12.2% cash-on-cash return is a good return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
12.2%
Cap Rate
8.92%
Cash Investment Summary
You will need $98,300 in cash to and renovate this property
Down Payment
-$89,800
Furniture & Renovations
-$8,500
Closing Costs
$0