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

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$35,063

Profit (Cash Flow)

$1,105

Cash on Cash Return

18.9%

Annual Revenue

$35,063

AirDNA projects $145/night at 57% occupancy ($30,187).

BNB Calc projects a 80% occupancy rate, $120 rate per night.

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

Return Metrics

18.89% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,105	$2,210	$3,315	$4,420	$5,525	$11,051	$33,155
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	$1,105	$2,210	$3,315	$4,420	$5,525	$11,051	$33,155

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.89%

Payback Period Days

1933

Return on Investment

18.89%

300 E Lasalle Ave South Bend, Indiana, 46617

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

South Bend

Zoning

Laws

$35,063

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,105

Profit

Revenue

$35,063

Operating Expenses

$15,958

Operating Income

$19,105

Net Effective Rent

$18,000

Profit (Cash Flow)

$1,105

$5,850

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,600

Total

$5,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

18.89%

Payback Period Days

1933