Short Term Rental Analysis
658 4th St
Cedar Key, Florida
3 bed
3 bath
5 guests
$500,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $209
AirDna Occupancy: 78%
Avg Daily Rate
- Annual Revenue
- $59,542
Occupancy Rate
285 Days/Year
78%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$59,542
Operating Expenses
-$15,466
Operating Income
$44,075
Mortgage & Taxes
-$26,052
Profit (Cash Flow)
$18,023
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
16.57% cash-on-cash return is a great return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
16.57%
Cap Rate
8.81%
Cash Investment Summary
You will need $108,750 in cash to and renovate this property
Down Payment
-$100,000
Furniture & Renovations
-$8,750
Closing Costs
$0