BNBCalc.com Rental Arbitrage Analysis Report of 609 South Williams Avenue, Sioux Falls, SD, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

326.77% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

326.77%

Payback Period Days

111

Return on Investment

326.77%

Annual Revenue

$56,259

AirDNA projects $211/night at 73% occupancy ($56,258).

User selected values for this report: 73% occupancy rate, $211 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,559

Annual Expenses

$18,714

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,029

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$469

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

Property Manager Fee

$0

property-location

609 South Williams Avenue Denver, Colorado, 80209-4536

2 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$56,259

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

326.77%

Payback Period Days

111