Short Term Rental Analysis

77-77 75th St

New York

0 bed

0 bath

1 guests

$4,444 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $143

AirDna Occupancy: 68%

Avg Daily Rate

Annual Revenue
$35,516

Occupancy Rate

248 Days/Year

68%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$35,516

Operating Expenses

-$18,537

Operating Income

$16,979

Mortgage & Taxes

-$228

Profit (Cash Flow)

$16,751

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

579.86% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

579.86%

Cap Rate

382.07%

Cash Investment Summary

You will need $2,888 in cash to and renovate this property

Down Payment

-$888

Furniture & Renovations

-$2,000

Closing Costs

$0