BNBCalc Short Term Rental Rental Arbitrage Analysis 38026 Beach St, Warroad, MN 56763, USA

3 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$51,039

Profit (Cash Flow)

$25,204

Cash on Cash Return

2291.3%

Annual Revenue

$51,039

AirDNA projects $274/night at 56% occupancy ($56,043).

BNB Calc projects a 51% occupancy rate, $274 rate per night.

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

Return Metrics

2,291.28% 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)	$25,204	$50,408	$75,612	$100,816	$126,020	$252,041	$756,123
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	$25,204	$50,408	$75,612	$100,816	$126,020	$252,041	$756,123

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2,291.28%

Payback Period Days

Return on Investment

2,291.28%

38026 Beach St Warroad, Minnesota, 56763

3 bed • 1 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$51,039

Annual Revenue

Projected nightly rate is $274/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,204

Profit

Revenue

$51,039

Operating Expenses

$13,835

Operating Income

$37,204

Net Effective Rent

$12,000

Profit (Cash Flow)

$25,204

$1,100

Cash Investment

Renos & Furnishing

Setup Costs

$1,100

Total

$1,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

2,291.28%

Payback Period Days