BNBCalc.com Rental Arbitrage Analysis Report of 1818 N Commerce St, Milwaukee, WI 53212, USA

2 bed • 2 bath • 4 guests • $2,000

BNB

Calc

Return Metrics

-103.35% 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

-103.35%

Payback Period Days

0

Return on Investment

-103.35%

Annual Revenue

$31,163

AirDNA projects $158/night at 54% occupancy ($31,162).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,338

Annual Expenses

$16,051

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$820

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$260

Management & Platform Fees

$78

Platform Fee (i.e. Airbnb)

$78

Property Manager Fee

$0

1818 N Commerce St Milwaukee, Wisconsin, 53212-3701

2 bed • 2 bath • 4 guests • $2,000

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

$31,163

Profit (Cash Flow)

-$8,889

No payback period

Cash on Cash Return

-103.4%

Annual Revenue

$31,163

AirDNA projects $158/night at 54% occupancy ($31,163)

Occupancy Rate

Avg Daily Rate

Return Metrics

-103.35% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-103.35%

Payback Period Days

0