Short Term Rental Analysis

954 ME-232

Bethel, Maine

4 bed

2 bath

8 guests

$400,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $394

AirDna Occupancy: 57%

Avg Daily Rate

Annual Revenue
$82,026

Occupancy Rate

208 Days/Year

56.99%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$82,026

Operating Expenses

-$16,140

Operating Income

$65,885

Mortgage & Taxes

-$20,844

Profit (Cash Flow)

$45,041

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

49.76% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

49.76%

Cap Rate

16.47%

Cash Investment Summary

You will need $90,500 in cash to and renovate this property

Down Payment

-$80,000

Furniture & Renovations

-$10,500

Closing Costs

$0