BNBCalc Short Term Rental Rental Arbitrage Analysis 13 Stony Point, Galena, IL 61036, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$98,682

Profit (Cash Flow)

$41,981

Cash on Cash Return

309.7%

Annual Revenue

$98,682

AirDNA projects $474/night at 57% occupancy ($98,681).

BNB Calc projects a 56.99999999999999% occupancy rate, $474 rate per night.

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

Return Metrics

309.68% 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)	$41,981	$83,962	$125,943	$167,924	$209,905	$419,810	$1,259,430
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	$41,981	$83,962	$125,943	$167,924	$209,905	$419,810	$1,259,430

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

309.68%

Payback Period Days

117

Return on Investment

309.68%

13 Stony Point Galena, Illinois, 61036-9349

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$98,682

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$41,981

Profit

Revenue

$98,682

Operating Expenses

$24,229

Operating Income

$74,453

Net Effective Rent

$32,472

Profit (Cash Flow)

$41,981

$13,556

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$2,806

Total

$13,556

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

309.68%

Payback Period Days

117