Short Term Rental Analysis
Perrin Dr
North Myrtle Beach, South Carolina
2 bed
2 bath
6 guests
$266,700 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $196
AirDna Occupancy: 60%
Avg Daily Rate
- Annual Revenue
- $42,952
Occupancy Rate
219 Days/Year
60%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$42,952
Operating Expenses
-$19,503
Operating Income
$23,448
Mortgage & Taxes
-$13,896
Profit (Cash Flow)
$9,552
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
15.96% cash-on-cash return is a great return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
15.96%
Cap Rate
8.79%
Cash Investment Summary
You will need $59,840 in cash to and renovate this property
Down Payment
-$53,340
Furniture & Renovations
-$6,500
Closing Costs
$0