Short Term Rental Analysis

7000 Roswell Rd

Atlanta, Georgia

1 bed

1 bath

1 guests

$1,500 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $115

AirDna Occupancy: 49%

Avg Daily Rate

Annual Revenue
$20,581

Occupancy Rate

179 Days/Year

49%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$20,581

Operating Expenses

-$14,297

Operating Income

$6,284

Mortgage & Taxes

-$72

Profit (Cash Flow)

$6,212

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

136.52% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

136.52%

Cap Rate

418.93%

Cash Investment Summary

You will need $4,550 in cash to and renovate this property

Down Payment

-$300

Furniture & Renovations

-$4,250

Closing Costs

$0