Short Term Rental Analysis

713 Michigan Ave

Sheboygan, Wisconsin

4 bed

2 bath

8 guests

$130,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $385

AirDna Occupancy: 41%

Avg Daily Rate

Annual Revenue
$57,653

Occupancy Rate

150 Days/Year

41%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$57,653

Operating Expenses

-$15,409

Operating Income

$42,244

Mortgage & Taxes

-$6,768

Profit (Cash Flow)

$35,476

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

97.19% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

97.19%

Cap Rate

32.49%

Cash Investment Summary

You will need $36,500 in cash to and renovate this property

Down Payment

-$26,000

Furniture & Renovations

-$10,500

Closing Costs

$0