BNBCalc.com Rental Arbitrage Analysis Report of 1900 Derfla Dr, St. Joseph, MI 49085, USA

3 bed • 1.5 bath • 6 guests • $2,600

BNB

Calc

Return Metrics

195.7% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

195.7%

Payback Period Days

186

Return on Investment

195.7%

Annual Revenue

$74,568

AirDNA projects $464/night at 44% occupancy ($74,568).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,808

Annual Expenses

$21,694

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,181

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$621

Management & Platform Fees

$186

Platform Fee (i.e. Airbnb)

$186

Property Manager Fee

$0

1900 Derfla Dr St. Joseph, Michigan, 49085

3 bed • 1.5 bath • 6 guests • $2,600

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

$74,568

Profit (Cash Flow)

$21,674

Payback in 186 days

Cash on Cash Return

195.7%

Annual Revenue

$74,568

AirDNA projects $464/night at 44% occupancy ($74,568)

Occupancy Rate

Avg Daily Rate

Return Metrics

195.7% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

195.7%

Payback Period Days

186