BNBCalc Short Term Rental Rental Arbitrage Analysis 1428 South 3rd Street, Milwaukee, Wisconsin 53204, United States

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$41,221

Profit (Cash Flow)

$10,063

Cash on Cash Return

105.4%

Annual Revenue

$41,221

AirDNA projects $198/night at 57% occupancy ($41,221).

BNB Calc projects a 56.99999999999999% occupancy rate, $198 rate per night.

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

Return Metrics

105.36% 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)	$10,062	$20,125	$30,187	$40,250	$50,313	$100,626	$301,879
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	$10,062	$20,125	$30,187	$40,250	$50,313	$100,626	$301,879

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

105.36%

Payback Period Days

346

Return on Investment

105.36%

1428 S 3rd St Milwaukee, Wisconsin, 53204-2930

3 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Milwaukee

Guide

Zoning

Guide

Laws

$41,221

Annual Revenue

AirDNA projects $198/night at 57% occupancy ($41,221.43).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,063

Profit

Revenue

$41,221

Operating Expenses

$16,759

Operating Income

$24,463

Net Effective Rent

$14,400

Profit (Cash Flow)

$10,063

$9,550

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$1,300

Total

$9,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

105.36%

Payback Period Days

346

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -