Short Term Rental Analysis

6229 Tallant Rd

McDonald, Tennessee

3 bed

3 bath

12 guests

$469,900 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $173

AirDna Occupancy: 62%

Avg Daily Rate

Annual Revenue
$76,701

Occupancy Rate

256 Days/Year

70%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$76,701

Operating Expenses

-$20,314

Operating Income

$56,386

Mortgage & Taxes

-$30,756

Profit (Cash Flow)

$25,630

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

24.94% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

24.94%

Cap Rate

11.99%

Cash Investment Summary

You will need $102,730 in cash to and renovate this property

Down Payment

-$93,980

Furniture & Renovations

-$8,750

Closing Costs

$0