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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

58.1%

Payback Period Days

628

Return on Investment

58.1%

115 N Pennsylvania St Indianapolis, Indiana, 46204

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$27,569

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Cash on Cash Return

58.1%

Payback Period Days

628