BNBCalc Short Term Rental Rental Arbitrage Analysis 1408 N North Ave, , ,

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$40,549

Profit (Cash Flow)

$5,470

Cash on Cash Return

63.6%

Annual Revenue

$40,549

AirDNA projects $182/night at 61% occupancy ($40,549).

BNB Calc projects a 61% occupancy rate, $182 rate per night.

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

Return Metrics

63.6% 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)	$5,469	$10,939	$16,409	$21,879	$27,349	$54,699	$164,099
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	$5,469	$10,939	$16,409	$21,879	$27,349	$54,699	$164,099

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.6%

Payback Period Days

574

Return on Investment

63.6%

1408 N North Ave

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$40,549

Annual Revenue

AirDNA projects $182/night at 61% occupancy ($40,549.38).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

$5,470

Profit

Revenue

$40,549

Operating Expenses

$17,271

Operating Income

$23,278

Net Effective Rent

$17,808

Profit (Cash Flow)

$5,470

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

63.6%

Payback Period Days

574