Short Term Rental Analysis

64060 E Brightwood Loop Rd

Mount Hood Village, Oregon

4 bed

3 bath

10 guests

$620,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $507

AirDna Occupancy: 63%

Avg Daily Rate

Annual Revenue
$116,662

Occupancy Rate

230 Days/Year

63%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$116,662

Operating Expenses

-$27,996

Operating Income

$88,665

Mortgage & Taxes

-$48,156

Profit (Cash Flow)

$40,509

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

43.58% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

2.9%

Cash on Cash Return

43.58%

Cap Rate

14.3%

Cash Investment Summary

You will need $92,950 in cash to and renovate this property

Down Payment

-$49,600

Furniture & Renovations

-$24,750

Closing Costs

-$18,600