BNBCalc Short Term Rental Rental Arbitrage Analysis 1555 English Ave, Indianapolis, IN 46201, USA

3 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$51,503

Profit (Cash Flow)

$22,170

Cash on Cash Return

217.4%

Annual Revenue

$51,503

AirDNA projects $239/night at 51% occupancy ($44,519).

BNB Calc projects a 59% occupancy rate, $239 rate per night.

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

Return Metrics

217.35% 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)	$22,169	$44,339	$66,509	$88,678	$110,848	$221,697	$665,091
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	$22,169	$44,339	$66,509	$88,678	$110,848	$221,697	$665,091

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

217.35%

Payback Period Days

168

Return on Investment

217.35%

1555 English Ave Indianapolis, Indiana, 46201-3909

3 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Indianapolis

Guide

Zoning

Market

Guide

Laws

Market Data

$51,503

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,170

Profit

Revenue

$51,503

Operating Expenses

$10,133

Operating Income

$41,370

Net Effective Rent

$19,200

Profit (Cash Flow)

$22,170

$10,200

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$1,700

Total

$10,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

217.35%

Payback Period Days

168