Short Term Rental Analysis

7200 Cordelia Ct

Austin, Texas

5 bed

2 bath

5 guests

$500,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $474

AirDna Occupancy: 55%

Avg Daily Rate

Annual Revenue
$68,801

Occupancy Rate

230 Days/Year

63%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$68,801

Operating Expenses

-$15,744

Operating Income

$53,056

Mortgage & Taxes

-$26,052

Profit (Cash Flow)

$27,004

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

24% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

24%

Cap Rate

10.61%

Cash Investment Summary

You will need $112,500 in cash to and renovate this property

Down Payment

-$100,000

Furniture & Renovations

-$12,500

Closing Costs

$0