BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 5602 Millikin Rd, Liberty Township, OH 45011, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$52,135

Profit (Cash Flow)

$6,357

Cash on Cash Return

58.3%

Annual Revenue

$52,135

AirDNA projects $234/night at 61% occupancy ($52,134).

BNB Calc projects a 61% occupancy rate, $234 rate per night.

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


Return Metrics

58.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$6,357$12,714$19,072$25,429$31,786$63,573$190,721
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$6,357$12,714$19,072$25,429$31,786$63,573$190,721

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

58.32%

Payback Period Days

626

Return on Investment

58.32%

property-location

5602 Millikin Rd Ohio, 45011

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$52,135

Annual Revenue


AirDNA projects $234/night at 61% occupancy ($52,134.92).

Top 101% of comparables

Top 101% of comparables


$6,357

Profit

Revenue

$52,135

Operating Expenses

$18,178

Operating Income

$33,957

Net Effective Rent

$27,600

Profit (Cash Flow)

$6,357

$10,900

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,400

Total

$10,900

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

58.32%

Payback Period Days

626