BNBCalc Short Term Rental Rental Arbitrage Analysis 401 W Shoreline Dr, Sandusky, OH 44870, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$34,187

Profit (Cash Flow)

$343

Cash on Cash Return

5.9%

Annual Revenue

$34,187

AirDNA projects $208/night at 45% occupancy ($34,186).

BNB Calc projects a 45% occupancy rate, $208 rate per night.

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

Return Metrics

5.85% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$342	$685	$1,027	$1,370	$1,712	$3,425	$10,276
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	$342	$685	$1,027	$1,370	$1,712	$3,425	$10,276

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.85%

Payback Period Days

6237

Return on Investment

5.85%

401 W Shoreline Dr Sandusky, Ohio, 44870

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$34,187

Annual Revenue

Projected nightly rate is $208/night at 45% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$343

Profit

Revenue

$34,187

Operating Expenses

$15,844

Operating Income

$18,343

Net Effective Rent

$18,000

Profit (Cash Flow)

$343

$5,850

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,600

Total

$5,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

5.85%

Payback Period Days

6237