Short Term Rental Analysis

792 Sawmill Trail

Chattanooga, Tennessee

4 bed

2 bath

10 guests

$100,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $171

AirDna Occupancy: 85%

Avg Daily Rate

Annual Revenue
$53,088

Occupancy Rate

310 Days/Year

85%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$53,088

Operating Expenses

-$20,821

Operating Income

$32,266

Mortgage & Taxes

-$5,208

Profit (Cash Flow)

$27,058

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

88.71% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

88.71%

Cap Rate

32.26%

Cash Investment Summary

You will need $30,500 in cash to and renovate this property

Down Payment

-$20,000

Furniture & Renovations

-$10,500

Closing Costs

$0