BNBCalc.com Rental Arbitrage Analysis Report of 13 Stony Point, Galena, IL 61036, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Return Metrics

305.25% 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

305.25%

Payback Period Days

119

Return on Investment

305.25%

Annual Revenue

$98,682

AirDNA projects $474/night at 57% occupancy ($98,681).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,069

Annual Expenses

$24,829

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,382

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$822

Management & Platform Fees

$247

Platform Fee (i.e. Airbnb)

$247

Property Manager Fee

$0

property-location

13 Stony Point Galena, Illinois, 61036-9349

4 bed • 3 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$98,682

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

305.25%

Payback Period Days

119