Short Term Rental Analysis

803 5th Ave E

Polson, Montana

2 bed

2 bath

6 guests

$205,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $214

AirDna Occupancy: 43%

Avg Daily Rate

Annual Revenue
$26,206

Occupancy Rate

150 Days/Year

41%

Financial Summary

This looks like a poor investment over the next 1 year

Revenue

$26,206

Operating Expenses

-$18,067

Operating Income

$8,139

Mortgage & Taxes

-$10,680

Profit (Cash Flow)

-$2,540

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

-5.34% cash-on-cash return is a poor return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

-5.34%

Cap Rate

3.97%

Cash Investment Summary

You will need $47,500 in cash to and renovate this property

Down Payment

-$41,000

Furniture & Renovations

-$6,500

Closing Costs

$0