Short Term Rental Analysis

Linville Dr

Marion, North Carolina

3 bed

2 bath

8 guests

$570,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $398

AirDna Occupancy: 35%

Avg Daily Rate

Annual Revenue
$50,878

Occupancy Rate

128 Days/Year

35%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$50,878

Operating Expenses

-$15,206

Operating Income

$35,672

Mortgage & Taxes

-$29,700

Profit (Cash Flow)

$5,972

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

4.87% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

4.87%

Cap Rate

6.25%

Cash Investment Summary

You will need $122,500 in cash to and renovate this property

Down Payment

-$114,000

Furniture & Renovations

-$8,500

Closing Costs

$0