BNBCalc Short Term Rental Rental Arbitrage Analysis 300 E Lasalle Ave, South Bend, IN 46617, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$33,329

Profit (Cash Flow)

$4,696

Cash on Cash Return

57.6%

Annual Revenue

$33,329

AirDNA projects $197/night at 45% occupancy ($32,378).

BNB Calc projects a 73% occupancy rate, $125 rate per night.

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

Return Metrics

57.61% 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)	$4,695	$9,391	$14,087	$18,783	$23,479	$46,958	$140,874
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	$4,695	$9,391	$14,087	$18,783	$23,479	$46,958	$140,874

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

57.61%

Payback Period Days

633

Return on Investment

57.61%

300 E Lasalle Ave South Bend, Indiana, 46617

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

South Bend

Zoning

Laws

$33,329

Annual Revenue

Projected nightly rate is $197/night at 45% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,696

Profit

Revenue

$33,329

Operating Expenses

$7,033

Operating Income

$26,296

Net Effective Rent

$21,600

Profit (Cash Flow)

$4,696

$8,150

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,900

Total

$8,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

57.61%

Payback Period Days

633