Short Term Rental Analysis

827 Elwood Rd

Eddyville, Kentucky

4 bed

3 bath

10 guests

$500,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $386

AirDna Occupancy: 43%

Avg Daily Rate

Annual Revenue
$60,623

Occupancy Rate

157 Days/Year

43%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$60,623

Operating Expenses

-$15,498

Operating Income

$45,124

Mortgage & Taxes

-$26,052

Profit (Cash Flow)

$19,072

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

17.22% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

17.22%

Cap Rate

9.02%

Cash Investment Summary

You will need $110,750 in cash to and renovate this property

Down Payment

-$100,000

Furniture & Renovations

-$10,750

Closing Costs

$0