BNBCalc Short Term Rental Rental Arbitrage Analysis 918 S State Ave, Indianapolis, IN 46203, USA

3 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$72,757

Profit (Cash Flow)

$28,138

Cash on Cash Return

382.3%

Annual Revenue

$72,757

AirDNA projects $228/night at 51% occupancy ($42,470).

BNB Calc projects a 80% occupancy rate, $249 rate per night.

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

Return Metrics

382.31% 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)	$28,138	$56,276	$84,414	$112,552	$140,691	$281,382	$844,147
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	$28,138	$56,276	$84,414	$112,552	$140,691	$281,382	$844,147

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

382.31%

Payback Period Days

Return on Investment

382.31%

918 S State Ave Indianapolis, Indiana, 46203-1352

3 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Indianapolis

Guide

Zoning

Market

Guide

Laws

Market Data

$72,757

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$28,138

Profit

Revenue

$72,757

Operating Expenses

$16,058

Operating Income

$56,698

Net Effective Rent

$28,560

Profit (Cash Flow)

$28,138

$7,360

Cash Investment

Renos & Furnishing

$4,950

Setup Costs

$2,410

Total

$7,360

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

382.31%

Payback Period Days