BNBCalc Short Term Rental Rental Arbitrage Analysis 615 Ardmore Drive, Ferndale, Michigan 48220, United States

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$30,334

Profit (Cash Flow)

$2,990

Cash on Cash Return

40.7%

Annual Revenue

$30,334

AirDNA projects $151/night at 55% occupancy ($30,333).

BNB Calc projects a 55.00000000000001% occupancy rate, $151 rate per night.

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

Return Metrics

40.68% 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)	$2,990	$5,980	$8,970	$11,960	$14,950	$29,901	$89,704
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	$2,990	$5,980	$8,970	$11,960	$14,950	$29,901	$89,704

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.68%

Payback Period Days

897

Return on Investment

40.68%

615 Ardmore Dr Ferndale, Michigan, 48220-3322

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$30,334

Annual Revenue

Projected nightly rate is $151/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,990

Profit

Revenue

$30,334

Operating Expenses

$15,343

Operating Income

$14,990

Net Effective Rent

$12,000

Profit (Cash Flow)

$2,990

$7,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,100

Total

$7,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

40.68%

Payback Period Days

897

Property Overview

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

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -