Short Term Rental Analysis

73 Willow Tree Cir

Austin, Kentucky

3 bed

2 bath

8 guests

$220,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $291

AirDna Occupancy: 59%

Avg Daily Rate

Annual Revenue
$62,708

Occupancy Rate

215 Days/Year

59%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$62,708

Operating Expenses

-$15,561

Operating Income

$47,147

Mortgage & Taxes

-$11,460

Profit (Cash Flow)

$35,687

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

67.97% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

67.97%

Cap Rate

21.43%

Cash Investment Summary

You will need $52,500 in cash to and renovate this property

Down Payment

-$44,000

Furniture & Renovations

-$8,500

Closing Costs

$0