BNBCalc Short Term Rental Rental Arbitrage Analysis 4209 Midas Way, Carson City, NV 89706, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$49,140

Profit (Cash Flow)

$6,752

Cash on Cash Return

61.4%

Annual Revenue

$49,140

AirDNA projects $217/night at 64% occupancy ($50,725).

BNB Calc projects a 62% occupancy rate, $217 rate per night.

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

Return Metrics

61.37% 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)	$6,751	$13,503	$20,255	$27,006	$33,758	$67,517	$202,552
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	$6,751	$13,503	$20,255	$27,006	$33,758	$67,517	$202,552

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

61.37%

Payback Period Days

595

Return on Investment

61.37%

4209 Midas Way Carson City, Nevada, 89706-1953

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$49,140

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,752

Profit

Revenue

$49,140

Operating Expenses

$13,588

Operating Income

$35,552

Net Effective Rent

$28,800

Profit (Cash Flow)

$6,752

$11,000

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,500

Total

$11,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

61.37%

Payback Period Days

595