Via Campania Agropoli, Campania, 84043
8 bed • 5 bath • 10 guests
$165,711
Annual Revenue
Projected nightly rate is $698/night at 65% occupancy.
Top 101% of comparables
Top 101% of comparables
$121,083
Profit
Revenue
$165,711
Operating Expenses
$27,348
Operating Income
$138,363
Mortgage & Taxes
$17,280
Profit (Cash Flow)
$121,083
$88,960
Cash Investment
Down Payment
$64,800
Renos & Furnishing
$14,440
Closing Costs
$9,720
Total
$88,960
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
136.1%
Cap Rate
42.7%