BNBCalc Short Term Rental Rental Arbitrage Analysis 1720 Villa Street, Racine, Wisconsin 53403, United States

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$34,288

Profit (Cash Flow)

$7,031

Cash on Cash Return

110.7%

Annual Revenue

$34,288

AirDNA projects $145/night at 61% occupancy ($32,305). Airbtics projects $132/night at 51% occupancy ($24,588). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,507	$22,876	$34,380	$36,945
Occupancy	35%	55%	66%	71%
Nightly Rate	$114	$130	$144	$158

Seasonality (Profit by Month)

Return Metrics

110.71% 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)	$7,030	$14,061	$21,091	$28,122	$35,152	$70,305	$210,916
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	$7,030	$14,061	$21,091	$28,122	$35,152	$70,305	$210,916

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

110.71%

Payback Period Days

329

Return on Investment

110.71%

1720 Villa St Racine, Wisconsin, 53403-2765

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,700

Zestimate

Racine

Zoning

Laws

$34,288

Annual Revenue

BNBCalc predicts this property will get $132 per night with 51% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

$7,031

Profit

Revenue

$34,288

Operating Expenses

$16,457

Operating Income

$17,831

Net Effective Rent

$10,800

Profit (Cash Flow)

$7,031

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

110.71%

Payback Period Days

329