Short Term Rental Analysis

601 Fir Ln

Ellijay, Georgia

5 bed

5 bath

14 guests

$780,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $481

AirDna Occupancy: 60%

Avg Daily Rate

Annual Revenue
$118,704

Occupancy Rate

183 Days/Year

50%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$118,704

Operating Expenses

-$17,241

Operating Income

$101,463

Mortgage & Taxes

-$40,656

Profit (Cash Flow)

$60,807

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

35.92% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

35.92%

Cap Rate

13%

Cash Investment Summary

You will need $169,250 in cash to and renovate this property

Down Payment

-$156,000

Furniture & Renovations

-$13,250

Closing Costs

$0