BNBCalc Short Term Rental Rental Arbitrage Analysis 13355 Roachton Rd, Perrysburg, OH 43551, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$33,833

Profit (Cash Flow)

$5,554

Cash on Cash Return

72.7%

Annual Revenue

$33,833

AirDNA projects $157/night at 59% occupancy ($33,832).

BNB Calc projects a 59% occupancy rate, $157 rate per night.

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

Return Metrics

72.7% 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)	$5,554	$11,108	$16,662	$22,217	$27,771	$55,543	$166,629
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	$5,554	$11,108	$16,662	$22,217	$27,771	$55,543	$166,629

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

72.7%

Payback Period Days

502

Return on Investment

72.7%

13355 Roachton Rd Perrysburg, Ohio, 43551

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$33,833

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,554

Profit

Revenue

$33,833

Operating Expenses

$15,798

Operating Income

$18,034

Net Effective Rent

$12,480

Profit (Cash Flow)

$5,554

$7,640

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,140

Total

$7,640

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

72.7%

Payback Period Days

502