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