BNBCalc Short Term Rental Rental Arbitrage Analysis 201 SE 6th St, Des Moines, IA 50309, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

lolviercl@gmail.com

Annual Revenue

$29,563

Profit (Cash Flow)

$11,532

Cash on Cash Return

215.7%

Annual Revenue

$29,563

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

BNB Calc projects a 71% occupancy rate, $114 rate per night.

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

Return Metrics

215.74% 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)	$11,531	$23,063	$34,594	$46,126	$57,657	$115,315	$345,946
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	$11,531	$23,063	$34,594	$46,126	$57,657	$115,315	$345,946

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

215.74%

Payback Period Days

169

Return on Investment

215.74%

201 SE 6th St Des Moines, Iowa, 50309

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$29,563

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,532

Profit

Revenue

$29,563

Operating Expenses

$8,081

Operating Income

$21,482

Net Effective Rent

$9,950

Profit (Cash Flow)

$11,532

$5,345

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,095

Total

$5,345

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

215.74%

Payback Period Days

169