BNBCalc.com Rental Arbitrage Analysis Report of 201 SE 6th St, Des Moines, IA 50309, USA

1 bed • 1 bath • 4 guests • $995

BNB

Calc

Return Metrics

215.74% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

215.74%

Payback Period Days

169

Return on Investment

215.74%

Annual Revenue

$29,563

AirDNA projects $114/night at 71% occupancy ($29,562).

Revenue Percentile

Operating Expenses

Monthly Expenses

$673

Annual Expenses

$8,081

Utilities

$210

Internet + TV

$80

Water/Sewer

$30

Garbage

$0

Electric

$100

Gas

$0

Other

$0

Maintenance

$390

Rental Insurance

$0

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$0

Software

$20

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$370

Management & Platform Fees

$74

Platform Fee (i.e. Airbnb)

$74

Property Manager Fee

$0

201 SE 6th St Des Moines, Iowa, 50309

1 bed • 1 bath • 4 guests • $995

Annual Revenue

$29,563

Profit (Cash Flow)

$11,532

Payback in 169 days

Cash on Cash Return

215.7%

Annual Revenue

$29,563

AirDNA projects $114/night at 71% occupancy ($29,563)

Occupancy Rate

Avg Daily Rate

Return Metrics

215.74% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

215.74%

Payback Period Days

169