Short Term Rental Analysis

711 Allen Teator Rd

New York

3 bed

2 bath

10 guests

$449,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $426

AirDna Occupancy: 67%

Avg Daily Rate

Annual Revenue
$46,678

Occupancy Rate

110 Days/Year

30%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$46,678

Operating Expenses

-$15,080

Operating Income

$31,597

Mortgage & Taxes

-$23,400

Profit (Cash Flow)

$8,197

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

8.33% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

8.33%

Cap Rate

7.03%

Cash Investment Summary

You will need $98,300 in cash to and renovate this property

Down Payment

-$89,800

Furniture & Renovations

-$8,500

Closing Costs

$0