Short Term Rental Analysis

718 S Park St

Elizabeth, New Jersey

3 bed

2 bath

2 guests

$400,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $128

AirDna Occupancy: 76%

Avg Daily Rate

Annual Revenue
$35,530

Occupancy Rate

278 Days/Year

76%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$35,530

Operating Expenses

-$14,745

Operating Income

$20,785

Mortgage & Taxes

-$20,844

Profit (Cash Flow)

-$58

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

-0.06% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-0.06%

Cap Rate

5.19%

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