Short Term Rental Analysis

Lake Dr

Greenwood Lake, New York

3 bed

1.5 bath

8 guests

$400,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $347

AirDna Occupancy: 59%

Avg Daily Rate

Annual Revenue
$74,776

Occupancy Rate

215 Days/Year

59%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$74,776

Operating Expenses

-$23,640

Operating Income

$51,135

Mortgage & Taxes

-$33,252

Profit (Cash Flow)

$17,883

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

20.23% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

20.23%

Cap Rate

12.78%

Cash Investment Summary

You will need $88,375 in cash to and renovate this property

Down Payment

-$80,000

Furniture & Renovations

-$8,375

Closing Costs

$0