BNBCalc Short Term Rental Rental Arbitrage Analysis 7229 Atlantic Ave, South Haven, MI 49090, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

cutiearoratanya@gmail.com

Annual Revenue

$74,324

Profit (Cash Flow)

$20,861

Cash on Cash Return

184.6%

Annual Revenue

$74,324

AirDNA projects $357/night at 57% occupancy ($74,323).

BNB Calc projects a 56.99999999999999% occupancy rate, $357 rate per night.

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

Return Metrics

184.61% 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)	$20,861	$41,722	$62,584	$83,445	$104,307	$208,614	$625,843
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	$20,861	$41,722	$62,584	$83,445	$104,307	$208,614	$625,843

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

184.61%

Payback Period Days

197

Return on Investment

184.61%

7229 Atlantic Ave South Haven, Michigan, 49090-9526

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$74,324

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,861

Profit

Revenue

$74,324

Operating Expenses

$21,062

Operating Income

$53,261

Net Effective Rent

$32,400

Profit (Cash Flow)

$20,861

$11,300

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,800

Total

$11,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

184.61%

Payback Period Days

197