Short Term Rental Analysis
W5995 S Lake Dr
New Lisbon, Wisconsin
3 bed
2 bath
8 guests
$423,000 Purchase Price
Under Analysis
For Sale
Listing Unavailable
Notes
No description added
Projected Revenue
AirDna ADR: $268
AirDna Occupancy: 58%
Avg Daily Rate
- Annual Revenue
- $73,048
Occupancy Rate
183 Days/Year
50%
Financial Summary
This looks like a profitable investment over the next 1 year
Revenue
$73,048
Operating Expenses
-$38,975
Operating Income
$34,073
Mortgage & Taxes
-$29,784
Profit (Cash Flow)
$4,289
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
4.6% cash-on-cash return is a poor return over the next 1 year
Price Appreciation
3%
Cash on Cash Return
4.6%
Cap Rate
8.05%
Cash Investment Summary
You will need $93,100 in cash to and renovate this property
Down Payment
-$84,600
Furniture & Renovations
-$8,500
Closing Costs
$0