Short Term Rental Analysis

870 Old Huttonsville Turnpike Rd

Snowshoe, West Virginia

5 bed

3 bath

16 guests

$460,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $588

AirDna Occupancy: 55%

Avg Daily Rate

Annual Revenue
$118,119

Occupancy Rate

201 Days/Year

55%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$118,119

Operating Expenses

-$32,695

Operating Income

$85,424

Mortgage & Taxes

-$23,976

Profit (Cash Flow)

$61,448

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

58.66% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

58.66%

Cap Rate

18.57%

Cash Investment Summary

You will need $104,750 in cash to and renovate this property

Down Payment

-$92,000

Furniture & Renovations

-$12,750

Closing Costs

$0