BNBCalc Short Term Rental Rental Arbitrage Analysis 5135 Ashworth Rd West Des Moines IA 50266

7 bed • 5 bath • 14 guests • $0

BNB

Calc

Report by:

Danesha Barber

daneshabarber@gmail.com

Annual Revenue

$52,332

Profit (Cash Flow)

-$200,591

Cash on Cash Return

-1156.1%

Annual Revenue

$52,332

AirDNA projects $398/night at 36% occupancy ($52,332).

BNB Calc projects a 36% occupancy rate, $398 rate per night.

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

Return Metrics

-1,156.14% 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)	-$200,591	-$401,182	-$601,773	-$802,364	-$1,002,955	-$2,005,910	-$6,017,730
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	-$200,591	-$401,182	-$601,773	-$802,364	-$1,002,955	-$2,005,910	-$6,017,730

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1,156.14%

Payback Period Days

Return on Investment

-1,156.14%

5135 Ashworth Rd West Des Moines, IA, 50266

7 bed • 5 bath • 14 guests

Monthly Rent

This property is for sale!

Contact Agent

$52,332

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$200,591

Profit

Revenue

$52,332

Operating Expenses

$18,203

Operating Income

$34,129

Net Effective Rent

$234,720

Profit (Cash Flow)

-$200,591

$17,350

Cash Investment

Renos & Furnishing

$17,250

Setup Costs

$100

Total

$17,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-1,156.14%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

171,626 sqft

Year built:

1954

Size:

7,523 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 171,626 sqft

Building area: 7,523 sqft

Garage: Yes

Heating: Forced air

Pool: Yes

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 320/00083-001-000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2020

Assessed Value: $803,800

County Est. Land Value: $136,500

Assessed Land Value: $136,500

County Est. Structure Value: $667,300

Market Estimate: $385,332

Sale history

Date	Sale Price	% Financed	Buyer
10/16/17	$520,000	90%	Steven L Mcfadden
03/25/13	$0	0%	Vukovich Patricia J Family Trust

Ownership

Name: Steven L Mcfadden

Owner Occupied: Yes

Owner Mailing Address: 5135 Ashworth Rd, West Des Moines, Ia 50266

Years Owned: 71

Home Equity: -

Mortgage Balance Remaining: $484,350

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No