BNBCalc.com Rental Arbitrage Analysis Report of 1316 F Avenue Northwest, Cedar Rapids, IA, USA

2 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Return Metrics

10.13% cash on cash return is a good return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.13%

Payback Period Days

3602

Return on Investment

10.13%

Annual Revenue

$28,635

AirDNA projects $98/night at 61% occupancy ($21,834).

User selected values for this report: 80% occupancy rate, $98 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$910

Annual Expenses

$10,923

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$449

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$239

Management & Platform Fees

$72

Platform Fee (i.e. Airbnb)

$72

Property Manager Fee

$0

property-location

1316 F Ave NW Cedar Rapids, Iowa, 52405-2314

2 bed • 1.5 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$28,635

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

10.13%

Payback Period Days

3602