BNBCalc Short Term Rental Rental Arbitrage Analysis 14337 Swanee Beach Drive, Fenton, MI, USA

2 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

ronnymedawar@gmail.com

Annual Revenue

$33,201

Profit (Cash Flow)

-$22,695

Cash on Cash Return

-79.4%

Annual Revenue

$33,201

AirDNA projects $202/night at 45% occupancy ($33,200).

BNB Calc projects a 45% occupancy rate, $202 rate per night.

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

Return Metrics

-79.35% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$22,695	-$45,390	-$68,086	-$90,781	-$113,477	-$226,954	-$680,863
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	-$22,695	-$45,390	-$68,086	-$90,781	-$113,477	-$226,954	-$680,863

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-79.35%

Payback Period Days

Return on Investment

-79.35%

14337 Swanee Beach Dr Fenton, Michigan, 48430-1463

2 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$33,201

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$22,695

Profit

Revenue

$33,201

Operating Expenses

$13,896

Operating Income

$19,305

Net Effective Rent

$42,000

Profit (Cash Flow)

-$22,695

$28,600

Cash Investment

Renos & Furnishing

$25,000

Setup Costs

$3,600

Total

$28,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-79.35%

Payback Period Days