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