BNBCalc Short Term Rental Rental Arbitrage Analysis 220 W Lakeshore Dr, Port Clinton, OH 43452, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$54,560

Profit (Cash Flow)

$25,867

Cash on Cash Return

497.4%

Annual Revenue

$54,560

AirDNA projects $194/night at 46% occupancy ($32,594).

BNB Calc projects a 77% occupancy rate, $194 rate per night.

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

Return Metrics

497.44% 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)	$25,867	$51,734	$77,601	$103,469	$129,336	$258,673	$776,019
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	$25,867	$51,734	$77,601	$103,469	$129,336	$258,673	$776,019

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

497.44%

Payback Period Days

Return on Investment

497.44%

220 W Lakeshore Dr Port Clinton, Ohio, 43452-8712

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$54,560

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,867

Profit

Revenue

$54,560

Operating Expenses

$18,493

Operating Income

$36,067

Net Effective Rent

$10,200

Profit (Cash Flow)

$25,867

$5,200

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$950

Total

$5,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

497.44%

Payback Period Days