BNBCalc.com Rental Arbitrage Analysis Report of Bici Flats, 1405 SE 1st St, Des Moines, IA 50315, USA

1 bed • 1 bath • 4 guests • $1,070

BNB

Calc

Return Metrics

78.15% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

78.15%

Payback Period Days

467

Return on Investment

78.15%

Annual Revenue

$24,117

AirDNA projects $93/night at 71% occupancy ($24,117).

Revenue Percentile

Operating Expenses

Monthly Expenses

$587

Annual Expenses

$7,041

Utilities

$205

Internet + TV

$90

Water/Sewer

$30

Garbage

$0

Electric

$85

Gas

$0

Other

$0

Maintenance

$321

Rental Insurance

$0

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$0

Software

$20

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$301

Management & Platform Fees

$60

Platform Fee (i.e. Airbnb)

$60

Property Manager Fee

$0

1405 SE 1st St Des Moines, Iowa, 50315-1254

1 bed • 1 bath • 4 guests • $1,070

Annual Revenue

$24,117

Profit (Cash Flow)

$4,236

Payback in 467 days

Cash on Cash Return

78.2%

Annual Revenue

$24,117

AirDNA projects $93/night at 71% occupancy ($24,117)

Occupancy Rate

Avg Daily Rate

Return Metrics

78.15% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

78.15%

Payback Period Days

467