BNBCalc.com Investment Analysis Report of 530 Monterey Ave, Terre Haute, IN, 47803

2 bed • 1 bath • 6 guests • $69,300

BNB

Calc

Return Metrics

36.82% 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

36.82%

Cap Rate

14.45%

Return on Investment

60.68%

Annual Revenue

$27,240

AirDNA projects $113/night at 66% occupancy ($27,239). Airbtics projects $108/night at 66% occupancy ($26,034). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$16,268$24,537$39,825$52,470
Occupancy52%71%81%87%
Nightly Rate$83$92$129$158

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

911 N. 8th St. Your Home away from Home
$19,160
$92
55%
2261$40❌❌❌N / Y⭐️ 4.5 (191)Profile

B

Charming Modern Farmhouse Retreat
$22,399
$76
74%
2253$200❌❌❌N / Y⭐️ 4.9 (29)Profile

C

Charming Bungalow, Sleeps 6, Pet Friendly
$29,283
$88
83%
2161$150❌❌✅N / Y⭐️ 4.9 (52)Profile

D

Da Mikey's Place
$16,115
$107
37%
2162$125❌❌❌N / Y⭐️ 5 (43)Profile

E

*Charming 2BR ~King Bed~9 Min to ISU~Grill~Firepit
$29,996
$127
60%
2261$125✅❌✅N / Y⭐️ 4.8 (99)Profile

Operating Expenses

Monthly Expenses

$1,435

Annual Expenses

$17,221

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$927

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$227

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

property-location

530 Monterey Ave Terre Haute, Indiana, 47803

2 bed • 1 bath • 6 guests

Purchase Price

Est. $332/mo

Agent

Inquire about this property

Contact

$67,900

Zestimate

178

Airbnb Investor Score

$4,342

Annual Profit

14.5%

Cap Rate

36.8%

Cash on Cash

$27,240

Annual Revenue

BNBCalc predicts this property will get $108 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

36.82%

Cap Rate

14.45%