BNBCalc Short Term Rental Rental Arbitrage Analysis 1240 E Seneca Ave, Des Moines, IA 50316, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

westcoasthomestays@gmail.com

Annual Revenue

$31,323

Profit (Cash Flow)

$8,471

Cash on Cash Return

170.6%

Annual Revenue

$31,323

AirDNA projects $134/night at 64% occupancy ($31,323).

BNB Calc projects a 64% occupancy rate, $134 rate per night.

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

Return Metrics

170.62% 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)	$8,471	$16,942	$25,413	$33,885	$42,356	$84,712	$254,138
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	$8,471	$16,942	$25,413	$33,885	$42,356	$84,712	$254,138

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

170.62%

Payback Period Days

214

Return on Investment

170.62%

1240 E Seneca Ave Des Moines, Iowa, 50316

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$31,323

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,471

Profit

Revenue

$31,323

Operating Expenses

$15,472

Operating Income

$15,851

Net Effective Rent

$7,380

Profit (Cash Flow)

$8,471

$4,965

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$715

Total

$4,965

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

170.62%

Payback Period Days

214