BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

217.35%

Payback Period Days

168

Return on Investment

217.35%

property-location

1555 English Ave Indianapolis, Indiana, 46201-3909

3 bed • 2 bath • 12 guests

Agent

Inquire about this property

Contact Agent

Indianapolis

Guide

Zoning

Market

Guide


Laws


Market Data

$51,503

Annual Revenue

Top 101% of comparables

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

0%

Cash on Cash Return

217.35%

Payback Period Days

168