BNBCalc Short Term Rental Rental Arbitrage Analysis 8702 Hosta Way, Camby, Indiana 46113, United States

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$41,273

Profit (Cash Flow)

$4,407

Cash on Cash Return

42.9%

Annual Revenue

$41,273

AirDNA projects $226/night at 50% occupancy ($41,272).

BNB Calc projects a 50% occupancy rate, $226 rate per night.

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

Return Metrics

42.89% 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)	$4,407	$8,814	$13,221	$17,628	$22,035	$44,071	$132,214
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	$4,407	$8,814	$13,221	$17,628	$22,035	$44,071	$132,214

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.89%

Payback Period Days

851

Return on Investment

42.89%

8702 Hosta Way Indianapolis, Indiana, 46113-7749

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Indianapolis

Guide

Zoning

Market

Guide

Laws

Market Data

$41,273

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,407

Profit

Revenue

$41,273

Operating Expenses

$16,765

Operating Income

$24,507

Net Effective Rent

$20,100

Profit (Cash Flow)

$4,407

$10,275

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$1,775

Total

$10,275

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

42.89%

Payback Period Days

851

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: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -