Short Term Rental Analysis

881 Lochober Rd

Leitchfield, Kentucky

3 bed

2 bath

8 guests

$350,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $343

AirDna Occupancy: 60%

Avg Daily Rate

Annual Revenue
$75,167

Occupancy Rate

219 Days/Year

60%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$75,167

Operating Expenses

-$15,935

Operating Income

$59,232

Mortgage & Taxes

-$18,240

Profit (Cash Flow)

$40,992

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

52.21% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

52.21%

Cap Rate

16.92%

Cash Investment Summary

You will need $78,500 in cash to and renovate this property

Down Payment

-$70,000

Furniture & Renovations

-$8,500

Closing Costs

$0