Short Term Rental Analysis

8874 Bittersweet Rd

Sturgeon Bay, Wisconsin

3 bed

2 bath

8 guests

$535,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $308

AirDna Occupancy: 57%

Avg Daily Rate

Annual Revenue
$64,122

Occupancy Rate

208 Days/Year

56.99%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$64,122

Operating Expenses

-$15,603

Operating Income

$48,518

Mortgage & Taxes

-$27,876

Profit (Cash Flow)

$20,642

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

17.87% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

17.87%

Cap Rate

9.06%

Cash Investment Summary

You will need $115,500 in cash to and renovate this property

Down Payment

-$107,000

Furniture & Renovations

-$8,500

Closing Costs

$0