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