BNBCalc Short Term Rental Rental Arbitrage Analysis 1309 Kentucky St, Lawrence, KS 66044, USA

3 bed • 1.5 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$51,828

Profit (Cash Flow)

$11,010

Cash on Cash Return

126.3%

Annual Revenue

$51,828

AirDNA projects $215/night at 66% occupancy ($51,828).

BNB Calc projects a 66% occupancy rate, $215 rate per night.

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

Return Metrics

126.33% 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)	$11,010	$22,020	$33,031	$44,041	$55,052	$110,104	$330,314
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	$11,010	$22,020	$33,031	$44,041	$55,052	$110,104	$330,314

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

126.33%

Payback Period Days

289

Return on Investment

126.33%

1309 Kentucky St Lawrence, Kansas, 66044-3484

3 bed • 1.5 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

$51,828

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,010

Profit

Revenue

$51,828

Operating Expenses

$18,138

Operating Income

$33,690

Net Effective Rent

$22,680

Profit (Cash Flow)

$11,010

$8,715

Cash Investment

Renos & Furnishing

$6,725

Setup Costs

$1,990

Total

$8,715

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

126.33%

Payback Period Days

289