BNBCalc Short Term Rental Rental Arbitrage Analysis 2301 Ingersoll Avenue, Des Moines, IA, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$39,446

Profit (Cash Flow)

$8,146

Cash on Cash Return

146.0%

Annual Revenue

$39,446

AirDNA projects $110/night at 54% occupancy ($21,695).

BNB Calc projects a 54% occupancy rate, $200 rate per night.

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

Return Metrics

145.96% 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)	$8,146	$16,292	$24,438	$32,585	$40,731	$81,463	$244,389
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	$8,146	$16,292	$24,438	$32,585	$40,731	$81,463	$244,389

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

145.96%

Payback Period Days

250

Return on Investment

145.96%

2301 Ingersoll Ave Des Moines, Iowa, 50312-5231

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Des Moines

Guide

Zoning

Guide

Laws

$39,446

Annual Revenue

Projected nightly rate is $110/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,146

Profit

Revenue

$39,446

Operating Expenses

$16,528

Operating Income

$22,918

Net Effective Rent

$14,772

Profit (Cash Flow)

$8,146

$5,581

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,331

Total

$5,581

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

145.96%

Payback Period Days

250