BNBCalc Short Term Rental Rental Arbitrage Analysis 2777 Northtowne Lane, Reno, Nevada 89512, United States

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$35,589

Profit (Cash Flow)

-$837

Cash on Cash Return

-10.1%

Annual Revenue

$35,589

AirDNA projects $174/night at 56% occupancy ($35,589).

BNB Calc projects a 56.00000000000001% occupancy rate, $174 rate per night.

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

Return Metrics

-10.08% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$837	-$1,674	-$2,511	-$3,348	-$4,186	-$8,372	-$25,117
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	-$837	-$1,674	-$2,511	-$3,348	-$4,186	-$8,372	-$25,117

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.08%

Payback Period Days

Return on Investment

-10.08%

2777 Northtowne Ln Reno, Nevada, 89512-5025

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Reno

Guide

Zoning

Market

Guide

Laws

Market Data

$35,589

Annual Revenue

Projected nightly rate is $174/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$837

Profit

Revenue

$35,589

Operating Expenses

$16,027

Operating Income

$19,563

Net Effective Rent

$20,400

Profit (Cash Flow)

-$837

$8,300

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,800

Total

$8,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-10.08%

Payback Period Days