Short Term Rental Analysis

Thomas Dr

Panama City Beach, Florida

4 bed

4 bath

12 guests

$665,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $442

AirDna Occupancy: 62%

Avg Daily Rate

Annual Revenue
$100,091

Occupancy Rate

226 Days/Year

62%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$100,091

Operating Expenses

-$16,682

Operating Income

$83,408

Mortgage & Taxes

-$34,656

Profit (Cash Flow)

$48,752

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

33.85% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

33.85%

Cap Rate

12.54%

Cash Investment Summary

You will need $144,000 in cash to and renovate this property

Down Payment

-$133,000

Furniture & Renovations

-$11,000

Closing Costs

$0