Short Term Rental Analysis
8491 WI-57
Baileys Harbor, Wisconsin
4 bed
2 bath
10 guests
$525,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $448
AirDna Occupancy: 55%
Avg Daily Rate
- Annual Revenue
- $89,996
Occupancy Rate
201 Days/Year
55%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$89,996
Operating Expenses
-$16,379
Operating Income
$73,616
Mortgage & Taxes
-$27,360
Profit (Cash Flow)
$46,256
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
40.04% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
40.04%
Cap Rate
14.02%
Cash Investment Summary
You will need $115,500 in cash to and renovate this property
Down Payment
-$105,000
Furniture & Renovations
-$10,500
Closing Costs
$0