Short Term Rental Analysis

Mljekarska ul.

Zagreb, Grad Zagreb

2 bed

1 bath

4 guests

$200,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $55

AirDna Occupancy: 64%

Avg Daily Rate

Annual Revenue
$19,869

Occupancy Rate

234 Days/Year

64%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$19,869

Operating Expenses

-$8,967

Operating Income

$10,902

Mortgage & Taxes

-$7,800

Profit (Cash Flow)

$3,102

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

6.7% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

6.7%

Cap Rate

5.45%

Cash Investment Summary

You will need $46,250 in cash to and renovate this property

Down Payment

-$40,000

Furniture & Renovations

-$6,250

Closing Costs

$0