Short Term Rental Analysis
811 S Kihei Rd
Kihei, Hawaii
2 bed
2 bath
4 guests
$1,200,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $350
AirDna Occupancy: 81%
Avg Daily Rate
- Annual Revenue
- $103,546
Occupancy Rate
296 Days/Year
81%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$103,546
Operating Expenses
-$16,786
Operating Income
$86,760
Mortgage & Taxes
-$62,544
Profit (Cash Flow)
$24,216
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
9.82% cash-on-cash return is a decent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
9.82%
Cap Rate
7.23%
Cash Investment Summary
You will need $246,500 in cash to and renovate this property
Down Payment
-$240,000
Furniture & Renovations
-$6,500
Closing Costs
$0