BNBCalc Short Term Rental Rental Arbitrage Analysis 520 W Kelly Ave, Jackson, WY 83001, USA

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$221,155

Profit (Cash Flow)

$77,205

Cash on Cash Return

848.4%

Annual Revenue

$221,155

AirDNA projects $865/night at 70% occupancy ($221,155).

BNB Calc projects a 70% occupancy rate, $865 rate per night.

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

Return Metrics

848.4% 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)	$77,205	$154,410	$231,615	$308,820	$386,025	$772,050	$2,316,151
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	$77,205	$154,410	$231,615	$308,820	$386,025	$772,050	$2,316,151

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

848.4%

Payback Period Days

Return on Investment

848.4%

520 W Kelly Ave Jackson, Wyoming, 83001

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$221,155

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$77,205

Profit

Revenue

$221,155

Operating Expenses

$35,950

Operating Income

$185,205

Net Effective Rent

$108,000

Profit (Cash Flow)

$77,205

$9,100

Cash Investment

Renos & Furnishing

Setup Costs

$9,100

Total

$9,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

848.4%

Payback Period Days