BNBCalc Short Term Rental Rental Arbitrage Analysis 17419 Spring St, Spring Lake, MI 49456, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

cutiearoratanya@gmail.com

Annual Revenue

$68,374

Profit (Cash Flow)

$31,885

Cash on Cash Return

320.5%

Annual Revenue

$68,374

AirDNA projects $360/night at 52% occupancy ($68,373).

BNB Calc projects a 52% occupancy rate, $360 rate per night.

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

Return Metrics

320.45% 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)	$31,885	$63,770	$95,655	$127,540	$159,425	$318,850	$956,552
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	$31,885	$63,770	$95,655	$127,540	$159,425	$318,850	$956,552

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

320.45%

Payback Period Days

113

Return on Investment

320.45%

17419 Spring St Spring Lake, Michigan, 49456

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$68,374

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,885

Profit

Revenue

$68,374

Operating Expenses

$20,289

Operating Income

$48,085

Net Effective Rent

$16,200

Profit (Cash Flow)

$31,885

$9,950

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$1,450

Total

$9,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

320.45%

Payback Period Days

113