Short Term Rental Analysis
591 W Tweetsie Ln
Banner Elk, North Carolina
4 bed
3 bath
12 guests
$549,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $448
AirDna Occupancy: 54%
Avg Daily Rate
- Annual Revenue
- $88,359
Occupancy Rate
197 Days/Year
54%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$88,359
Operating Expenses
-$16,330
Operating Income
$72,029
Mortgage & Taxes
-$30,396
Profit (Cash Flow)
$41,633
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
44.71% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
44.71%
Cap Rate
13.12%
Cash Investment Summary
You will need $93,100 in cash to and renovate this property
Down Payment
-$82,350
Furniture & Renovations
-$10,750
Closing Costs
$0