BNBCalc Short Term Rental Rental Arbitrage Analysis 435 W 600 N, Valparaiso, IN, 46385

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$59,447

Profit (Cash Flow)

$14,579

Cash on Cash Return

137.5%

Annual Revenue

$59,447

AirDNA projects $195/night at 61% occupancy ($43,445). Airbtics projects $313/night at 52% occupancy ($59,447). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, $313 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,358	$55,951	$94,200	$142,484
Occupancy	43%	52%	60%	69%
Nightly Rate	$199	$271	$398	$524

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Journey To Valpo Near Downtown!	$56,563	$187	80%	4	2.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (68)
Downtown Duplex: 2 delightful units under 1 roof!	$98,994	$306	87%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (3)
Updated House Close to Beach + National Park	$43,160	$225	50%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (72)
Upscale Luxury Living	$55,159	$368	38%	4	2	2	$221	❌	❌	❌	Y / Y	⭐️ 5 (30)
Heaven on Earth 2	$29,627	$173	43%	4	1.5	3	$60	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Indiana Dunes Cabin WITH Bunk/Rec Room!	$102,734	$398	69%	4	3.5	3	$180	✅	❌	❌	Y / Y	⭐️ 5 (31)
Moon-Shine on Coffee Creek historic near the Lake	$42,235	$256	39%	4	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (9)
Mi Casa Dune Casa	$58,043	$272	52%	4	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (11)
Cozy Winter Getaway with Hot Tub	$141,684	$576	67%	4	2	2	$200	❌	✅	✅	Y / Y	⭐️ 4.5 (20)
Miller Beach Getaway!	$83,983	$381	52%	4	3	2	$350	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Bayless Dune Lodge at West Beach - Indiana Dunes!	$63,976	$378	41%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (135)
Huge Private Yard w/ hot tub 2 blocks from Beach	$57,873	$316	46%	4	2	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (39)
Cozy Abode ~ 3 Mi to Indiana Dunes Nat'l Park	$104,214	$254	100%	4	2	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (27)
Portage Haven Hideaway	$45,507	$185	63%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.2 (13)
6 Bed 3BA A-Frame Near Crown Point	$49,015	$197	59%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (43)
Red Zen \| HotTub-all yr \| Firepit \| Grill \| DogsOK	$31,352	$136	58%	4	1.5	1	$99	❌	✅	✅	Y / Y	⭐️ 5 (118)
Perfect House Steps To The Beach w/Parking!NEW	$38,038	$164	58%	4	3	2	$248	❌	❌	✅	Y / Y	⭐️ 5 (66)
Blue Chill \| WalktoBeach \| HotTub-all yr \| Dogs OK	$34,253	$120	68%	4	2	1	$175	❌	✅	✅	Y / Y	⭐️ 5 (88)
4BR 3BA Short Walk to Beach!	$40,185	$268	39%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (134)
Perfect Main Level Accommodations! Plan Your Getaw	$77,669	$401	48%	4	3.5	1	$249	✅	❌	❌	Y / Y	⭐️ 0 (1)
Grand Resort Home with Hot Tub & Golf Cart	$132,191	$592	55%	4	4.5	1	$449	✅	✅	❌	Y / Y	⭐️ 0 (1)
Big Brick Bungalow - Lower Unit	$39,614	$170	59%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (44)
Sand & Sun Retreat\|2 Living Rooms \| Game Room	$34,748	$113	69%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (54)
Bohemian 4-bedroom 1.5 Blocks from Lake Michigan	$76,310	$419	45%	4	3.5	1	$249	❌	❌	❌	Y / Y	⭐️ 0 (2)
Renovated Griffith Family Home in Chicagoland Area	$107,820	$404	71%	4	2.5	3	$155	❌	❌	✅	Y / Y	⭐️ 5 (32)
Artsy & convenient family cottage steps from beach	$64,884	$343	46%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (22)
Wasting Time at Stop 4	$48,445	$268	44%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (87)
Vista Del Vida W/Hot tub & fenced backyard.	$150,678	$627	65%	4	2	2	$250	❌	✅	✅	Y / Y	⭐️ 4.5 (22)
A Stone`s Throw, 4 bedroom 2 bath home a block fro	$38,791	$148	59%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (16)
SYLVIA's CHARMING & RELAXING COTTAGE	$47,765	$286	44%	4	2	3	$200	❌	✅	❌	Y / Y	⭐️ 5 (62)
Dune Blast, Short walk to the beach! Hot Tub, Voll	$52,312	$233	54%	4	2.5	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (12)
Spacious Superior: The perfect relaxation getaway!	$45,799	$200	56%	4	2	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (109)
Historic Victorian Mansion	$51,111	$234	57%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (116)
Hot Tub and Firepit / Four Bedroom Townhome Minute	$55,974	$369	35%	4	3	1	$249	❌	✅	❌	Y / Y	⭐️ 0 (2)
Main + Guest House in Beachwalk Resort - sleeps 15	$101,240	$519	44%	4	4	1	$449	✅	❌	❌	Y / Y	⭐️ 0 (1)
Sink your toes in the sand, mission complete when	$80,020	$409	48%	4	2	1	$299	❌	❌	❌	Y / Y	⭐️ 5 (11)
Stunning 4 Bedrm in Beachwalk Resort Near Playgrou	$59,235	$438	30%	4	3.5	1	$329	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Lake Front/Hot Tub/Sleeps 10-12	$82,221	$651	34%	4	4.5	3	$368	❌	✅	❌	Y / Y	⭐️ 5 (11)

Return Metrics

137.53% 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)	$14,578	$29,157	$43,736	$58,315	$72,894	$145,789	$437,369
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	$14,578	$29,157	$43,736	$58,315	$72,894	$145,789	$437,369

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

137.53%

Payback Period Days

265

Return on Investment

137.53%

435 W 600 N Valparaiso, Indiana, 46385

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$59,447

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $195/night at 61% occupancy.Projected nightly rate is $313/night at 52% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$64,120

Avg annual revenue

52%

Avg occupancy rate

$313

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$60k

$105k

$150k

$14,579

Profit

Revenue

$59,447

Operating Expenses

$19,728

Operating Income

$39,719

Net Effective Rent

$25,140

Profit (Cash Flow)

$14,579

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

137.53%

Payback Period Days

265