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