Short Term Rental Analysis

57 S Lewis St

Montgomery, Alabama

3 bed

2 bath

6 guests

$115,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $145

AirDna Occupancy: 69%

Avg Daily Rate

Annual Revenue
$36,542

Occupancy Rate

252 Days/Year

69%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$36,542

Operating Expenses

-$14,776

Operating Income

$21,766

Mortgage & Taxes

-$5,988

Profit (Cash Flow)

$15,778

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

49.38% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

49.38%

Cap Rate

18.92%

Cash Investment Summary

You will need $31,950 in cash to and renovate this property

Down Payment

-$23,000

Furniture & Renovations

-$10,500

Closing Costs

$1,550