Short Term Rental Analysis

75 Halili Ln

Kihei, Hawaii

2 bed

2 bath

4 guests

$850,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $361

AirDna Occupancy: 83%

Avg Daily Rate

Annual Revenue
$109,438

Occupancy Rate

303 Days/Year

83%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$109,438

Operating Expenses

-$16,963

Operating Income

$92,474

Mortgage & Taxes

-$44,304

Profit (Cash Flow)

$48,170

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

27.29% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

27.29%

Cap Rate

10.87%

Cash Investment Summary

You will need $176,500 in cash to and renovate this property

Down Payment

-$170,000

Furniture & Renovations

-$6,500

Closing Costs

$0