Short Term Rental Analysis

935 Frontage Rd

Leitchfield, Kentucky

4 bed

3 bath

10 guests

$345,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $306

AirDna Occupancy: 54%

Avg Daily Rate

Annual Revenue
$60,352

Occupancy Rate

197 Days/Year

54%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$60,352

Operating Expenses

-$15,490

Operating Income

$44,862

Mortgage & Taxes

-$17,976

Profit (Cash Flow)

$26,886

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

33.71% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

33.71%

Cap Rate

13%

Cash Investment Summary

You will need $79,750 in cash to and renovate this property

Down Payment

-$69,000

Furniture & Renovations

-$10,750

Closing Costs

$0