BNBCalc.com Rental Arbitrage Analysis Report of 14337 Swanee Beach Drive, Fenton, MI, USA

2 bed • 2 bath • 8 guests • $3,500

BNB

Calc

Return Metrics

-79.35% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-79.35%

Payback Period Days

0

Return on Investment

-79.35%

Annual Revenue

$33,201

AirDNA projects $202/night at 45% occupancy ($33,200).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,158

Annual Expenses

$13,896

Utilities

$450

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$175

Gas

$55

Other

$50

Maintenance

$487

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$277

Management & Platform Fees

$221

Platform Fee (i.e. Airbnb)

$83

Property Manager Fee

$138

14337 Swanee Beach Dr Fenton, Michigan, 48430-1463

2 bed • 2 bath • 8 guests • $3,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$33,201

Profit (Cash Flow)

-$22,695

No payback period

Cash on Cash Return

-79.4%

Annual Revenue

$33,201

AirDNA projects $202/night at 45% occupancy ($33,201)

Occupancy Rate

Avg Daily Rate

Return Metrics

-79.35% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-79.35%

Payback Period Days

0