BNBCalc Short Term Rental Rental Arbitrage Analysis 122 Tammy Ln, Somonauk, IL, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

degroman11@gmail.com

Annual Revenue

$48,716

Profit (Cash Flow)

$24,227

Cash on Cash Return

467.4%

Annual Revenue

$48,716

AirDNA projects $171/night at 78% occupancy ($48,716).

BNB Calc projects a 78% occupancy rate, $171 rate per night.

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

Return Metrics

467.43% 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)	$24,227	$48,454	$72,681	$96,908	$121,135	$242,271	$726,813
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	$24,227	$48,454	$72,681	$96,908	$121,135	$242,271	$726,813

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

467.43%

Payback Period Days

Return on Investment

467.43%

122 Tammy Ln Riverside, California, 92509

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Riverside

Guide

Zoning

Market

Guide

Laws

Market Data

$48,716

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,227

Profit

Revenue

$48,716

Operating Expenses

$14,493

Operating Income

$34,223

Net Effective Rent

$9,996

Profit (Cash Flow)

$24,227

$5,183

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$933

Total

$5,183

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

467.43%

Payback Period Days