Short Term Rental Analysis

7209 Bertram Ct

Austin, Texas

3 bed

2 bath

5 guests

$500,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $401

AirDna Occupancy: 60%

Avg Daily Rate

Annual Revenue
$87,877

Occupancy Rate

219 Days/Year

60%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$87,877

Operating Expenses

-$25,344

Operating Income

$62,533

Mortgage & Taxes

-$26,052

Profit (Cash Flow)

$36,481

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

33.62% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

33.62%

Cap Rate

12.5%

Cash Investment Summary

You will need $108,500 in cash to and renovate this property

Down Payment

-$100,000

Furniture & Renovations

-$8,500

Closing Costs

$0