BNBCalc Short Term Rental Rental Arbitrage Analysis 22669 Garrison St apt 101, Dearborn, MI 48124, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

ericbell@evesting.us

Annual Revenue

$29,307

Profit (Cash Flow)

-$303

Cash on Cash Return

-5.5%

Annual Revenue

$29,307

AirDNA projects $136/night at 59% occupancy ($29,307).

BNB Calc projects a 59% occupancy rate, $136 rate per night.

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

Return Metrics

-5.45% 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)	-$302	-$605	-$908	-$1,211	-$1,513	-$3,027	-$9,082
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	-$302	-$605	-$908	-$1,211	-$1,513	-$3,027	-$9,082

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.45%

Payback Period Days

Return on Investment

-5.45%

22669 Garrison St Dearborn, Michigan, 48124-2123

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Dearborn

Zoning

Laws

$29,307

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$303

Profit

Revenue

$29,307

Operating Expenses

$15,210

Operating Income

$14,097

Net Effective Rent

$14,400

Profit (Cash Flow)

-$303

$5,550

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,300

Total

$5,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-5.45%

Payback Period Days