BNBCalc Short Term Rental Rental Arbitrage Analysis OH-51, Elmore, OH, USA

2 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$27,612

Profit (Cash Flow)

-$1,777

Cash on Cash Return

-23.5%

Annual Revenue

$27,612

AirDNA projects $140/night at 54% occupancy ($27,612).

BNB Calc projects a 54% occupancy rate, $140 rate per night.

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

Return Metrics

-23.53% 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)	-$1,777	-$3,554	-$5,331	-$7,108	-$8,885	-$17,771	-$53,315
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	-$1,777	-$3,554	-$5,331	-$7,108	-$8,885	-$17,771	-$53,315

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.53%

Payback Period Days

Return on Investment

-23.53%

OH-51 Elmore, Ohio

2 bed • 1 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$27,612

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,777

Profit

Revenue

$27,612

Operating Expenses

$14,990

Operating Income

$12,623

Net Effective Rent

$14,400

Profit (Cash Flow)

-$1,777

$7,550

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,300

Total

$7,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-23.53%

Payback Period Days