Short Term Rental Analysis
922 E 17th Ave
Tampa, Florida
8 bed
5 bath
16 guests
$660,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $1,071
AirDna Occupancy: 72%
Avg Daily Rate
- Annual Revenue
- $184,082
Occupancy Rate
263 Days/Year
72%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$184,082
Operating Expenses
-$37,850
Operating Income
$146,232
Mortgage & Taxes
-$54,792
Profit (Cash Flow)
$91,440
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
73% cash-on-cash return is a excellent return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
73%
Cap Rate
22.15%
Cash Investment Summary
You will need $125,250 in cash to and renovate this property
Down Payment
-$99,000
Furniture & Renovations
-$26,250
Closing Costs
$0