Short Term Rental Analysis

S Broad St

Winston-Salem, North Carolina

3 bed

1 bath

5 guests

$100,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $159

AirDna Occupancy: 65%

Avg Daily Rate

Annual Revenue
$37,747

Occupancy Rate

237 Days/Year

65%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$37,747

Operating Expenses

-$14,812

Operating Income

$22,935

Mortgage & Taxes

-$5,208

Profit (Cash Flow)

$17,727

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

62.75% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

62.75%

Cap Rate

22.93%

Cash Investment Summary

You will need $28,250 in cash to and renovate this property

Down Payment

-$20,000

Furniture & Renovations

-$8,250

Closing Costs

$0