Short Term Rental Analysis
9967 N Grand Pines Ln
Hayward, Wisconsin
3 bed
2 bath
6 guests
$550,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $329
AirDna Occupancy: 48%
Avg Daily Rate
- Annual Revenue
- $57,679
Occupancy Rate
175 Days/Year
48%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$57,679
Operating Expenses
-$15,410
Operating Income
$42,268
Mortgage & Taxes
-$28,656
Profit (Cash Flow)
$13,612
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
11.48% cash-on-cash return is a good return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
11.48%
Cap Rate
7.68%
Cash Investment Summary
You will need $118,500 in cash to and renovate this property
Down Payment
-$110,000
Furniture & Renovations
-$8,500
Closing Costs
$0