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