Short Term Rental Analysis

912 Old Fjord Rd

Blue Ridge, Georgia

2 bed

1 bath

4 guests

$315,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $251

AirDna Occupancy: 75%

Avg Daily Rate

Annual Revenue
$68,757

Occupancy Rate

274 Days/Year

75%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$68,757

Operating Expenses

-$26,308

Operating Income

$42,448

Mortgage & Taxes

-$22,896

Profit (Cash Flow)

$19,552

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

20.64% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

20.64%

Cap Rate

13.47%

Cash Investment Summary

You will need $94,700 in cash to and renovate this property

Down Payment

-$63,000

Furniture & Renovations

-$28,250

Closing Costs

-$3,450