BNBCalc.com Rental Arbitrage Analysis Report of 3712 SE 14th St, Des Moines, IA 50320, USA

2 bed • 1 bath • 3 guests • $0

BNB

Calc

Return Metrics

15.52% cash on cash return is a great return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.52%

Payback Period Days

2352

Return on Investment

15.52%

Annual Revenue

$26,462

AirDNA projects $115/night at 63% occupancy ($26,461).

User selected values for this report: 63% occupancy rate, $115 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,237

Annual Expenses

$14,840

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$781

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$221

Management & Platform Fees

$66

Platform Fee (i.e. Airbnb)

$66

Property Manager Fee

$0

property-location

3712 SE 14th St Des Moines, Iowa, 50320

2 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$26,462

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

15.52%

Payback Period Days

2352