Short Term Rental Analysis

802 Park Ave

Durham, North Carolina

6 bed

3 bath

12 guests

$500,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna data not found for 802 Park Ave Retry?

Avg Daily Rate

Annual Revenue
$85,467

Occupancy Rate

285 Days/Year

78%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$85,467

Operating Expenses

-$20,444

Operating Income

$65,023

Mortgage & Taxes

-$31,992

Profit (Cash Flow)

$33,031

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

29.75% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

29.75%

Cap Rate

13%

Cash Investment Summary

You will need $111,000 in cash to and renovate this property

Down Payment

-$50,000

Furniture & Renovations

-$46,000

Closing Costs

-$15,000