Results
Monthly cash flow
$483.21
Annual cash flow
$5,799
Cap rate
7.64%
Cash-on-cash
4.91%
Annual revenue
$48,180
Break-even occupancy
50.8%
Where cash flow = $0
Revenue breakdown
- Booked nights: 219 (60% of 365)
- Stays per year: ~73
- Nightly revenue: $39,420
- Cleaning fee revenue: $8,760
- Total gross: $48,180 ($4,015/mo)