BNBCalc Short Term Rental Rental Arbitrage Analysis 2202 S Brookfield St

3 bed • 1 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$50,331

Profit (Cash Flow)

$15,348

Cash on Cash Return

183.8%

Annual Revenue

$50,331

AirDNA projects $260/night at 53% occupancy ($50,330).

BNB Calc projects a 53% occupancy rate, $260 rate per night.

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

Return Metrics

183.8% 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)	$15,347	$30,695	$46,042	$61,390	$76,738	$153,476	$460,429
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	$15,347	$30,695	$46,042	$61,390	$76,738	$153,476	$460,429

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

183.8%

Payback Period Days

198

Return on Investment

183.8%

2202 St South Bend, IN, 46613

3 bed • 1 bath • 9 guests

Monthly Rent

This property is for sale!

Contact Agent

South Bend

Zoning

Laws

$50,331

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,348

Profit

Revenue

$50,331

Operating Expenses

$17,943

Operating Income

$32,388

Net Effective Rent

$17,040

Profit (Cash Flow)

$15,348

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

183.8%

Payback Period Days

198

Property Overview

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

Lot size:

9,601 sqft

Year built:

1957

Size:

2,456 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2036 Prairie Ave	4	1	1,464	-	9,964	1904	$0	26
1822 S Warren St	2	1	640	-	4,800	1910	$50,000	22
1945 Prairie Ave	3	1	1,848	-	8,722	1947	$0	-
2017 S Olive St	3	1	1,950	-	5,200	1970	$95,000	-
2126 S Arnold St	3	1	936	-	6,396	1959	$151,000	49
1978 Prairie Ave	3	1	2,298	-	5,280	1923	$0	-
1714 Pulaski St	3	1	1,536	-	5,500	1947	$0	-
1628 S Brookfield St	4	1	1,890	-	4,550	1909	$87,640	42
1726 S Walnut St	2	1	2,216	-	6,300	1917	$0	-
2109 S Brookfield St	2	1	1,344	-	5,070	1952	$0	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 9,601 sqft

Building area: 2,456 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 71-08-15-480-010.000-026

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2021

Assessed Value: $131,700

County Est. Land Value: $10,000

Assessed Land Value: $10,000

County Est. Structure Value: $121,700

Market Estimate: $104,516

Ownership

Name: William Wonisch

Owner Occupied: Yes

Owner Mailing Address: 2202 S Brookfield St, South Bend, In 46613

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: N/A

Inherited: N/A

Foreclosure: No