BNBCalc.com Investment Analysis Report of 443 Burton St SW, Grand Rapids, MI 49507, США

2 bed • 2 bath • 3 guests • $300,000

BNB

Calc

Return Metrics

61.78% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

61.78%

Cap Rate

22.4%

Return on Investment

77.61%

Annual Revenue

$93,247

AirDNA projects $95/night at 61% occupancy ($21,165).

User selected values for this report: 46% occupancy rate, $555 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,170

Annual Expenses

$26,042

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,477

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$777

Management & Platform Fees

$233

Platform Fee (i.e. Airbnb)

$233

Property Manager Fee

$0

property-location

443 Burton St SW Grand Rapids, Michigan, 49507

2 bed • 2 bath • 3 guests

$93,247

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

61.78%

Cap Rate

22.4%