Short Term Rental Analysis

95 Rosiey Ln

Blue Ridge, Georgia

4 bed

3 bath

8 guests

$525,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $271

AirDna Occupancy: 67%

Avg Daily Rate

Annual Revenue
$66,317

Occupancy Rate

245 Days/Year

67%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$66,317

Operating Expenses

-$15,669

Operating Income

$50,647

Mortgage & Taxes

-$27,360

Profit (Cash Flow)

$23,287

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

20.11% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

20.11%

Cap Rate

9.64%

Cash Investment Summary

You will need $115,750 in cash to and renovate this property

Down Payment

-$105,000

Furniture & Renovations

-$10,750

Closing Costs

$0