Short Term Rental Analysis

610 Jefferson St

Sturgeon Bay, Wisconsin

4 bed

2 bath

9 guests

$260,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $266

AirDna Occupancy: 56%

Avg Daily Rate

Annual Revenue
$54,406

Occupancy Rate

205 Days/Year

56%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$54,406

Operating Expenses

-$15,312

Operating Income

$39,094

Mortgage & Taxes

-$13,548

Profit (Cash Flow)

$25,546

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

40.87% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

40.87%

Cap Rate

15.03%

Cash Investment Summary

You will need $62,500 in cash to and renovate this property

Down Payment

-$52,000

Furniture & Renovations

-$10,500

Closing Costs

$0