Short Term Rental Analysis

718 Court St

New York

3 bed

2 bath

2 guests

$400,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $382

AirDna Occupancy: 69%

Avg Daily Rate

Annual Revenue
$96,271

Occupancy Rate

252 Days/Year

69%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$96,271

Operating Expenses

-$16,568

Operating Income

$79,702

Mortgage & Taxes

-$20,844

Profit (Cash Flow)

$58,858

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

66.5% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

66.5%

Cap Rate

19.92%

Cash Investment Summary

You will need $88,500 in cash to and renovate this property

Down Payment

-$80,000

Furniture & Renovations

-$8,500

Closing Costs

$0