Short Term Rental Analysis

Squirrel Chase

Morganton, Georgia

4 bed

3.5 bath

14 guests

$599,999 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $410

AirDna Occupancy: 51%

Avg Daily Rate

Annual Revenue
$76,372

Occupancy Rate

186 Days/Year

51%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$76,372

Operating Expenses

-$15,971

Operating Income

$60,401

Mortgage & Taxes

-$31,272

Profit (Cash Flow)

$29,129

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

22.25% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

22.25%

Cap Rate

10.06%

Cash Investment Summary

You will need $130,874 in cash to and renovate this property

Down Payment

-$119,999

Furniture & Renovations

-$10,875

Closing Costs

$0