Short Term Rental Analysis

5800 Bonita Beach Rd SW

Bonita Springs, Florida

1 bed

1 bath

4 guests

$409,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $186

AirDna Occupancy: 72%

Avg Daily Rate

Annual Revenue
$48,913

Occupancy Rate

263 Days/Year

72%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$48,913

Operating Expenses

-$27,544

Operating Income

$21,368

Mortgage & Taxes

-$15,180

Profit (Cash Flow)

$6,188

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

2.96% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

2.96%

Cap Rate

5.22%

Cash Investment Summary

You will need $208,750 in cash to and renovate this property

Down Payment

-$204,500

Furniture & Renovations

-$4,250

Closing Costs

$0