Short Term Rental Analysis

718 Broadway

New York, New York

3 bed

2 bath

2 guests

$300,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $786

AirDna Occupancy: 70%

Avg Daily Rate

Annual Revenue
$200,957

Occupancy Rate

256 Days/Year

70%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$200,957

Operating Expenses

-$19,708

Operating Income

$181,248

Mortgage & Taxes

-$15,636

Profit (Cash Flow)

$165,612

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

241.77% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

241.77%

Cap Rate

60.41%

Cash Investment Summary

You will need $68,500 in cash to and renovate this property

Down Payment

-$60,000

Furniture & Renovations

-$8,500

Closing Costs

$0