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