BNBCalc Short Term Rental Rental Arbitrage Analysis 3355 Carrollton Ave, Indianapolis, IN, USA

5 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$111,600

Profit (Cash Flow)

$64,092

Cash on Cash Return

441.3%

Annual Revenue

$111,600

AirDNA projects $485/night at 63% occupancy ($111,600).

BNB Calc projects a 63% occupancy rate, $485 rate per night.

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

Return Metrics

441.25% 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)	$64,092	$128,184	$192,276	$256,369	$320,461	$640,922	$1,922,767
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	$64,092	$128,184	$192,276	$256,369	$320,461	$640,922	$1,922,767

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

441.25%

Payback Period Days

Return on Investment

441.25%

3355 Carrollton Ave Wantagh, New York, 11793-2915

5 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$111,600

Annual Revenue

Projected nightly rate is $485/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$64,092

Profit

Revenue

$111,600

Operating Expenses

$25,908

Operating Income

$85,692

Net Effective Rent

$21,600

Profit (Cash Flow)

$64,092

$14,525

Cash Investment

Renos & Furnishing

$12,625

Setup Costs

$1,900

Total

$14,525

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

441.25%

Payback Period Days