Short Term Rental Analysis
600 1st Ave
Satellite Beach, Florida
4 bed
2 bath
10 guests
$575,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $242
AirDna Occupancy: 73%
Avg Daily Rate
- Annual Revenue
- $64,524
Occupancy Rate
267 Days/Year
73%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$64,524
Operating Expenses
-$22,308
Operating Income
$42,215
Mortgage & Taxes
-$29,964
Profit (Cash Flow)
$12,251
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
9.76% cash-on-cash return is a decent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
9.76%
Cap Rate
7.34%
Cash Investment Summary
You will need $125,500 in cash to and renovate this property
Down Payment
-$115,000
Furniture & Renovations
-$10,500
Closing Costs
$0