BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 115 N Pennsylvania St, Indianapolis, IN 46204, USA

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$27,569

Profit (Cash Flow)

$3,225

Cash on Cash Return

58.1%

Annual Revenue

$27,569

AirDNA projects $148/night at 55% occupancy ($29,730).

BNB Calc projects a 51% occupancy rate, $148 rate per night.

Revenue Percentile (property's earnings compare to others in the market}


Return Metrics

58.1% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$3,224$6,449$9,674$12,898$16,123$32,246$96,740
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$3,224$6,449$9,674$12,898$16,123$32,246$96,740

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

58.1%

Payback Period Days

628

Return on Investment

58.1%

property-location

115 N Pennsylvania St Indianapolis, Indiana, 46204

1 bed • 1 bath • 1 guests

Agent

Inquire about this property

Contact Agent

$27,569

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$3,225

Profit

Revenue

$27,569

Operating Expenses

$9,944

Operating Income

$17,625

Net Effective Rent

$14,400

Profit (Cash Flow)

$3,225

$5,550

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,300

Total

$5,550

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

58.1%

Payback Period Days

628