BNBCalc Short Term Rental Rental Arbitrage Analysis Bici Flats, 1405 SE 1st St, Des Moines, IA 50315, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

nasoornc@gmail.com

Annual Revenue

$23,003

Profit (Cash Flow)

-$3,663

Cash on Cash Return

-68.2%

Annual Revenue

$23,003

AirDNA projects $94/night at 67% occupancy ($23,003).

BNB Calc projects a 67% occupancy rate, $94 rate per night.

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

Return Metrics

-68.18% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,663	-$7,326	-$10,989	-$14,653	-$18,316	-$36,633	-$109,899
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	-$3,663	-$7,326	-$10,989	-$14,653	-$18,316	-$36,633	-$109,899

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-68.18%

Payback Period Days

Return on Investment

-68.18%

1405 SE 1st St Des Moines, Iowa, 50315-1254

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Des Moines

Guide

Zoning

Guide

Laws

$23,003

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,663

Profit

Revenue

$23,003

Operating Expenses

$14,390

Operating Income

$8,613

Net Effective Rent

$12,276

Profit (Cash Flow)

-$3,663

$5,373

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,123

Total

$5,373

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-68.18%

Payback Period Days