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