BNBCalc Short Term Rental Rental Arbitrage Analysis 1300 South Main Street, Lombard, IL, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$55,006

Profit (Cash Flow)

$13,655

Cash on Cash Return

160.6%

Annual Revenue

$55,006

AirDNA projects $251/night at 60% occupancy ($55,005).

BNB Calc projects a 60% occupancy rate, $251 rate per night.

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

Return Metrics

160.64% 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)	$13,654	$27,309	$40,964	$54,619	$68,274	$136,549	$409,649
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	$13,654	$27,309	$40,964	$54,619	$68,274	$136,549	$409,649

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

160.64%

Payback Period Days

227

Return on Investment

160.64%

1300 S Main St Lombard, Illinois, 60148

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$55,006

Annual Revenue

Projected nightly rate is $251/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,655

Profit

Revenue

$55,006

Operating Expenses

$18,551

Operating Income

$36,455

Net Effective Rent

$22,800

Profit (Cash Flow)

$13,655

$8,500

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,000

Total

$8,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

160.64%

Payback Period Days

227