Short Term Rental Analysis

671 Hawthorne Ridge Rd

Slaty Fork, West Virginia

2 bed

2 bath

6 guests

$240,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $315

AirDna Occupancy: 51%

Avg Daily Rate

Annual Revenue
$58,676

Occupancy Rate

186 Days/Year

51%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$58,676

Operating Expenses

-$15,440

Operating Income

$43,236

Mortgage & Taxes

-$12,504

Profit (Cash Flow)

$30,732

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

56.38% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

56.38%

Cap Rate

18.01%

Cash Investment Summary

You will need $54,500 in cash to and renovate this property

Down Payment

-$48,000

Furniture & Renovations

-$6,500

Closing Costs

$0