Short Term Rental Analysis

N Granite Reef Rd

Scottsdale, Arizona

2 bed

2 bath

6 guests

$250,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $156

AirDna Occupancy: 63%

Avg Daily Rate

Annual Revenue
$42,733

Occupancy Rate

274 Days/Year

75%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$42,733

Operating Expenses

-$14,962

Operating Income

$27,771

Mortgage & Taxes

-$13,020

Profit (Cash Flow)

$14,751

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

26.1% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

26.1%

Cap Rate

11.1%

Cash Investment Summary

You will need $56,500 in cash to and renovate this property

Down Payment

-$50,000

Furniture & Renovations

-$6,500

Closing Costs

$0