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