BNBCalc Short Term Rental Rental Arbitrage Analysis 1440 Locust St, Des Moines, IA 50309, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

westcoasthomestays@gmail.com

Annual Revenue

$28,993

Profit (Cash Flow)

-$1,776

Cash on Cash Return

-31.4%

Annual Revenue

$28,993

AirDNA projects $126/night at 63% occupancy ($28,993).

BNB Calc projects a 63% occupancy rate, $126 rate per night.

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

Return Metrics

-31.43% 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)	-$1,776	-$3,552	-$5,328	-$7,104	-$8,880	-$17,760	-$53,280
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	-$1,776	-$3,552	-$5,328	-$7,104	-$8,880	-$17,760	-$53,280

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-31.43%

Payback Period Days

Return on Investment

-31.43%

1440 Locust St Des Moines, Iowa, 50309-3020

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Des Moines

Guide

Zoning

Guide

Laws

$28,993

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,776

Profit

Revenue

$28,993

Operating Expenses

$15,169

Operating Income

$13,824

Net Effective Rent

$15,600

Profit (Cash Flow)

-$1,776

$5,650

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,400

Total

$5,650

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-31.43%

Payback Period Days