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