property-location

2142 NW Shafer Dr Monticello, Indiana

3 bed • 3 bath • 9 guests

Purchase Price

Est. $NaN/mo

$81,750

Annual Revenue

Top 8% of comparables

Top 8% of comparables


Seasonality

Sign up to view the full seasonality chart

14

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$30,112

Avg rev

25%

Avg occ

$274

Avg rate

Comparable filters

Pool
🛁 Hot tub
🐶 Pets

Any type

House

Apartment

4.8+ stars

Revenue distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 14 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

93.19%

Cap Rate

22.52%

Profit (Cummulative)

$36,595

$2,331

$8,750

$7,650

$2,452

Total Gain

$49,029

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.