Short Term Rental Analysis

64 Crystal June Ln

Asheville, North Carolina

3 bed

2 bath

8 guests

$450,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $301

AirDna Occupancy: 63%

Avg Daily Rate

Annual Revenue
$69,261

Occupancy Rate

230 Days/Year

63%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$69,261

Operating Expenses

-$15,757

Operating Income

$53,503

Mortgage & Taxes

-$23,448

Profit (Cash Flow)

$30,055

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

30.51% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

30.51%

Cap Rate

11.88%

Cash Investment Summary

You will need $98,500 in cash to and renovate this property

Down Payment

-$90,000

Furniture & Renovations

-$8,500

Closing Costs

$0