Short Term Rental Analysis

6515 Dimarco Rd

Tampa, Florida

8 bed

5.5 bath

16 guests

$1,369,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $1,036

AirDna Occupancy: 81%

Avg Daily Rate

Annual Revenue
$306,498

Occupancy Rate

296 Days/Year

81%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$306,498

Operating Expenses

-$22,874

Operating Income

$283,623

Mortgage & Taxes

-$71,352

Profit (Cash Flow)

$212,271

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

72.4% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

72.4%

Cap Rate

20.71%

Cash Investment Summary

You will need $293,175 in cash to and renovate this property

Down Payment

-$273,800

Furniture & Renovations

-$19,375

Closing Costs

$0