Short Term Rental Analysis

NY-414

Hector, New York

3 bed

1.5 bath

4 guests

$200,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $311

AirDna Occupancy: 59%

Avg Daily Rate

Annual Revenue
$67,018

Occupancy Rate

215 Days/Year

59%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$67,018

Operating Expenses

-$22,632

Operating Income

$44,386

Mortgage & Taxes

-$10,416

Profit (Cash Flow)

$33,970

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

70.22% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

70.22%

Cap Rate

22.19%

Cash Investment Summary

You will need $48,375 in cash to and renovate this property

Down Payment

-$40,000

Furniture & Renovations

-$8,375

Closing Costs

$0