BNBCalc.com Rental Arbitrage Analysis Report of 2020 Elm St unit 14, Lake Charles, LA 70601, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

-147.4% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-147.4%

Payback Period Days

0

Return on Investment

-147.4%

Annual Revenue

$16,622

AirDNA projects $123/night at 37% occupancy ($16,622).

User selected values for this report: 37% occupancy rate, $123 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,130

Annual Expenses

$13,561

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$699

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$139

Management & Platform Fees

$42

Platform Fee (i.e. Airbnb)

$42

Property Manager Fee

$0

property-location

2020 Elm St Lake Charles, Louisiana, 70601-7493

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$16,622

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-147.4%

Payback Period Days

0