BNBCalc Short Term Rental Rental Arbitrage Analysis 12315 Roachton Rd, Perrysburg, OH 43551, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$32,521

Profit (Cash Flow)

-$2,294

Cash on Cash Return

-28.0%

Annual Revenue

$32,521

AirDNA projects $159/night at 53% occupancy ($30,779).

BNB Calc projects a 56% occupancy rate, $159 rate per night.

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

Return Metrics

-27.98% 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)	-$2,294	-$4,588	-$6,883	-$9,177	-$11,472	-$22,944	-$68,833
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	-$2,294	-$4,588	-$6,883	-$9,177	-$11,472	-$22,944	-$68,833

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-27.98%

Payback Period Days

Return on Investment

-27.98%

12315 Roachton Rd Perrysburg, Ohio, 43551

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$32,521

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,294

Profit

Revenue

$32,521

Operating Expenses

$15,628

Operating Income

$16,894

Net Effective Rent

$19,188

Profit (Cash Flow)

-$2,294

$8,199

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,699

Total

$8,199

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-27.98%

Payback Period Days